Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 53.47% first-year return on $16,338 initial cash invested.
53.47%
Cash On Cash
18.6%
Cap Rate
3.05
DSCR
$1,650
Rent
$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$77,800
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,338
Downpayment
20%
$15,560
Closing costs
1%
$778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$922
Mortgage P&I
24%
$396
Property Taxes
6%
$96
Home Insurance
0%
$2
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4823 Sappho Ave, Jacksonville, FL 32205 | $1,900 | 3 | 1 | 1395 | 0.5 mi |
4832 French St, Jacksonville, FL 32205 | $1,850 | 3 | 1 | 1377 | 0.6 mi |
5050 Kerle St, Jacksonville, FL 32205 | $1,431 | 3 | 1 | 1353 | 0.6 mi |
4737 Polaris St, Jacksonville, FL 32205 | $1,495 | 3 | 1 | 1363 | 0.7 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