Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.44% first-year return on $30,156 initial cash invested.
8.44%
Cash On Cash
8.35%
Cap Rate
1.4
DSCR
$1,450
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,156
Downpayment
20%
$28,720
Closing costs
1%
$1,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,238
Mortgage P&I
49%
$715
Property Taxes
10%
$145
Home Insurance
0%
$2
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2184 W 45th St, Jacksonville, FL 32209 | $2,200 | 4 | 1 | 1242 | 1.2 mi |
7244 Rhode Island Dr E, Jacksonville, FL 32209 | $1,220 | 4 | 1.5 | 1296 | 0.6 mi |
5811 Geranium Rd, Jacksonville, FL 32209 | $1,295 | 4 | 1 | 1500 | 0.6 mi |
4509 Detaille Dr, Jacksonville, FL 32209 | $1,375 | 4 | 2 | 1293 | 0.3 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