Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.34% first-year return on $31,479 initial cash invested.
13.34%
Cash On Cash
9.77%
Cap Rate
1.56
DSCR
$1,780
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,430
Mortgage P&I
44%
$782
Property Taxes
10%
$183
Home Insurance
0%
$2
PManagement
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5858 Calvary Dr, Jacksonville, FL 32244 | $1,950 | 3 | 2 | 1655 | 0.6 mi |
5780 Calvary Dr, Jacksonville, FL 32244 | $1,850 | 3 | 2 | 1618 | 0.5 mi |
5846 Calvary Dr, Jacksonville, FL 32244 | $1,845 | 3 | 2 | 1618 | 0.6 mi |
3746 Cedarcrest Dr, Jacksonville, FL 32210 | $1,795 | 3 | 2 | 1697 | 1.4 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