Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.95% first-year return on $37,065 initial cash invested.
-2.95%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$1,390
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,065
Downpayment
20%
$35,300
Closing costs
1%
$1,765
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,481
Mortgage P&I
64%
$895
Property Taxes
16%
$222
Home Insurance
0%
$2
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4534 Blount Ave, Jacksonville, FL 32210 | $1,500 | 3 | 1 | 1066 | 0.2 mi |
4694 Timuquana Rd, Jacksonville, FL 32210 | $1,350 | 3 | 1 | 1039 | 0.2 mi |
4653 Timuquana Rd, Jacksonville, FL 32210 | $1,450 | 3 | 1 | 1134 | 0.1 mi |
4549 Timuquana Rd, Jacksonville, FL 32210 | $1,495 | 3 | 1 | 1145 | 0.2 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