Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 63.22% first-year return on $16,779 initial cash invested.
63.22%
Cash On Cash
21.12%
Cap Rate
$2,050
Rent
$884
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$1,166
Mortgage P&I
20%
$420
Property Taxes
9%
$186
Home Insurance
1%
$28
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4218 Rosewood Ave, Jacksonville, FL 32207 | $2,095 | 3 | 2 | 1909 | 0.9 mi |
2768 Southwood Ln, Jacksonville, FL 32207 | $2,200 | 3 | 2 | 1794 | 1.2 mi |
4424 Clinton Ave, Jacksonville, FL 32207 | $2,200 | 3 | 2 | 1700 | 0.6 mi |
1360 Birmingham Rd S, Jacksonville, FL 32207 | $2,800 | 3 | 2 | 1784 | 1.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality