REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
454 W 63rd St, Jacksonville, FL 32208
$176,100 • 3 beds • 2 baths • 1652 sqft
This property might be a fair Long-Term investment with a projected 0.88% first-year return on $36,981 initial cash invested.
Cash On Cash
0.88%
Cap Rate
7.04%
Rent
$1,385
Signal: Med.
Cashflow
$27
Financing
Purchase Price $176k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,981
Downpayment $35,220
Closing costs $1,761
Rehab $0
Furnishing $0
Cashflow
Total Income $1,385
Total Expenses $1,358
Mortgage P&I $937
Property Taxes $60
Home Insurance $2
PManagement $138
CapEx $69
Vacancy $83
Maintenance $69
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7249 Barberie St | $1375 | 3 | 2 | 1626 | 0.7 mi |
| 2 | 7048 Alpine St | $1299 | 3 | 2 | 1537 | 0.7 mi |
| 3 | 535 E 61st St | $1245 | 3 | 2 | 1562 | 1.6 mi |
| 4 | 6914 Vermillion St | $1385 | 3 | 2 | 1412 | 0.3 mi |
| 5 | 7765 Pickett St | $2000 | 3 | 2 | 1500 | 1.6 mi |
| 6 | 657 Stanwick Rd | $1495 | 3 | 1.5 | 1785 | 0.6 mi |
| 7 | 1017 Crestwood St | $1395 | 3 | 2.5 | 1600 | 1.4 mi |
| 8 | 120 W 65th St | $1378 | 3 | 2 | 1381 | 0.9 mi |
| 9 | 7743 Pickett St | $1400 | 3 | 2 | 1434 | 1.6 mi |
| 10 | 735 Linda Dr N | $1555 | 3 | 2 | 2049 | 0.7 mi |
| 11 | 49 W 43rd St | $1200 | 3 | 2 | 1378 | 1.6 mi |
| 12 | 406 61st St W | $1381 | 3 | 2 | 1230 | 0.2 mi |
| 13 | 463 W 59th St | $1495 | 3 | 2 | 1247 | 0.4 mi |
| 14 | 480 66th St W | $1258 | 3 | 2 | 1229 | 0.2 mi |
| 15 | 6967 Elwood Ave | $1337 | 3 | 2 | 1230 | 0.2 mi |
| 16 | 7027 Barberie St | $1295 | 3 | 2 | 1265 | 0.6 mi |
| 17 | 344 61st St W | $1307 | 3 | 2 | 1230 | 0.3 mi |
| 18 | 621 E 58th St | $1450 | 3 | 1.5 | 1535 | 1.8 mi |
| 19 | 566 59th St W | $1458 | 3 | 2 | 1230 | 0.6 mi |
| 20 | 574 59th St W | $1342 | 3 | 2 | 1230 | 0.6 mi |
| 21 | 7237 Clinton St | $1398 | 3 | 2 | 1229 | 0.6 mi |
| 22 | 350 Trout River Dr | $1845 | 3 | 2 | 2051 | 1.6 mi |
| 23 | 7527 N Pearl St | $1800 | 3 | 2 | 1196 | 0.4 mi |
| 24 | 6752 Perry St | $1308 | 3 | 2 | 1209 | 0.5 mi |
| 25 | 736 Calvert St | $1700 | 3 | 2 | 1246 | 0.9 mi |