Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.33% first-year return on $23,940 initial cash invested.
11.33%
Cash On Cash
9.09%
Cap Rate
1.52
DSCR
$1,400
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,940
Downpayment
20%
$22,800
Closing costs
1%
$1,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,174
Mortgage P&I
41%
$568
Property Taxes
17%
$240
Home Insurance
0%
$2
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4758 Irvington Ave, Jacksonville, FL 32210 | $1,295 | 3 | 1 | 1077 | 0.3 mi |
4822 Merrimac Ave, Jacksonville, FL 32210 | $1,811 | 3 | 1 | 1122 | 0.3 mi |
5222 Sunderland Rd, Jacksonville, FL 32210 | $1,200 | 3 | 1 | 1100 | 0.6 mi |
5228 Sunderland Rd, Jacksonville, FL 32210 | $1,395 | 3 | 1 | 1116 | 0.6 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