REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
4720 Irvington Ave, Jacksonville, FL 32210
$160,100 • 2 beds • 1 baths • 979 sqft
This property looks like a bad Long-Term investment with a projected -4.25% first-year return on $33,621 initial cash invested.
Cash On Cash
-4.25%
Cap Rate
5.98%
Rent
$1,295
Signal: High
Cashflow
-$119
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,621
Downpayment $32,020
Closing costs $1,601
Rehab $0
Furnishing $0
Cashflow
Total Income $1,295
Total Expenses $1,414
Mortgage P&I $852
Property Taxes $222
Home Insurance $2
PManagement $130
CapEx $65
Vacancy $78
Maintenance $65
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1478 Hamilton St | $1200 | 2 | 1 | 950 | 1.1 mi |
| 2 | 4527 Cambridge Rd | $1495 | 2 | 1 | 1000 | 1.2 mi |
| 3 | 5125 Appleton Ave | $1225 | 2 | 1 | 928 | 0.8 mi |
| 4 | 4648 Wheeler Ave | $1400 | 2 | 1 | 899 | 0.7 mi |
| 5 | 4804 Elizabeth Ter | $1295 | 2 | 1 | 976 | 1.9 mi |
| 6 | 5037 Camille Ave | $1295 | 2 | 1 | 880 | 0.5 mi |
| 7 | 1324 Hamilton St | $1175 | 2 | 1 | 950 | 1.6 mi |
| 8 | 4517 Plymouth St | $1475 | 2 | 1 | 976 | 2.1 mi |
| 9 | 4358 Lexington Ave | $1350 | 2 | 1 | 900 | 0.9 mi |
| 10 | 4405 Melrose Ave | $1275 | 2 | 1 | 900 | 0.9 mi |
| 11 | 3868 Herschel St | $1475 | 2 | 1 | 950 | 1.8 mi |
| 12 | 4335 Melrose Ave | $1195 | 2 | 1 | 900 | 1 mi |
| 13 | 4333 Melrose Ave | $1200 | 2 | 1 | 900 | 1 mi |
| 14 | 4835 Catherine Ter | $1295 | 2 | 1 | 935 | 2 mi |
| 15 | 3953 Herschel St | $1545 | 2 | 1 | 1075 | 1.5 mi |
| 16 | 3874 Herschel St | $1400 | 2 | 1 | 900 | 1.8 mi |
| 17 | 5045 Palmer Ave | $1250 | 2 | 1 | 1168 | 0.6 mi |
| 18 | 4633 Sunderland Rd | $1325 | 2 | 1 | 830 | 0.8 mi |
| 19 | 4821 Palmer Ave | $1250 | 2 | 1 | 808 | 0.4 mi |
| 20 | 4846 Merrimac Ave | $1295 | 2 | 1 | 816 | 0.6 mi |
| 21 | 2117 Jammes Rd, Apt 5 | $1135 | 2 | 1 | 900 | 2.1 mi |
| 22 | 1617 Glendale St | $1600 | 2 | 1 | 872 | 1.7 mi |
| 23 | 1506 Glendale St | $1995 | 2 | 1 | 1104 | 1.6 mi |
| 24 | Lexington Ave Unit A, Unit 4803 | $1125 | 2 | 1 | 780 | 0.2 mi |
| 25 | 4803 Lexington Ave Unit A | $1125 | 2 | 1 | 780 | 0.2 mi |