Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.02% first-year return on $46,179 initial cash invested.
-7.02%
Cash On Cash
5.21%
Cap Rate
0.83
DSCR
$1,570
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,840
Mortgage P&I
73%
$1,147
Property Taxes
18%
$284
Home Insurance
0%
$2
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6757 Snow White Dr, Jacksonville, FL 32210 | $1,575 | 3 | 2 | 1274 | 0.5 mi |
6533 Burgundy Rd S, Jacksonville, FL 32210 | $1,675 | 3 | 2 | 1320 | 0.3 mi |
6531 Solandra Dr, Jacksonville, FL 32210 | $1,495 | 3 | 2 | 1236 | 0.2 mi |
4132 Lane Ave S, Jacksonville, FL 32210 | $1,345 | 3 | 2 | 1274 | 0.7 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