Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.27% first-year return on $14,700 initial cash invested.
15.27%
Cash On Cash
10.25%
Cap Rate
$960
Rent
$187
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$960
Total Expenses
$773
Mortgage P&I
38%
$363
Property Taxes
14%
$136
Home Insurance
3%
$24
PManagement
10%
$96
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2829 Mars Ave, Jacksonville, FL 32206 | $995 | 2 | 1 | 720 | 0.5 mi |
835 W 30th St, Apt 4, Jacksonville, FL 32209 | $950 | 2 | 1 | 700 | 0.5 mi |
835 W 30th St, Apt 2, Jacksonville, FL 32209 | $950 | 2 | 1 | 700 | 0.5 mi |
4002 Walnut St, Jacksonville, FL 32206 | $995 | 2 | 1 | 720 | 0.8 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