Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.94% first-year return on $73,080 initial cash invested.
-4.94%
Cash On Cash
5.67%
Cap Rate
0.9
DSCR
$2,290
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,591
Mortgage P&I
80%
$1,832
Property Taxes
7%
$163
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
100 Autumn Springs Ct W, Jacksonville, FL 32225 | $2,215 | 4 | 2 | 1565 | 0.5 mi |
260 Leatherleaf Dr, Jacksonville, FL 32225 | $3,750 | 4 | 2 | 1571 | 0.5 mi |
12358 Carriann Cove Trl S, Jacksonville, FL 32225 | $2,170 | 4 | 2 | 1500 | 1 mi |
82 Crystal Branch Ct, Jacksonville, FL 32225 | $2,149 | 4 | 2 | 1597 | 0.5 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