REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4037 MARLAND Street, Jacksonville, FL 32209

3 beds • 2 baths • 1180 sqft

Email

This property could be a profitable Long-Term investment with a projected 17.27% first-year return on $22,029 initial cash invested.

17.27%

Cash On Cash

10.74%

Cap Rate

1.68

DSCR

$1,290

Rent

$317

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$105k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$22,029

Downpayment

20%

$20,980

Closing costs

1%

$1,049

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,290

Total Expenses

$973

Mortgage P&I

43%

$558

Property Taxes

3%

$44

Home Insurance

3%

$37

PManagement

10%

$129

CapEx

5%

$64

Vacancy

6%

$77

Maintenance

5%

$64

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis