Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.78% first-year return on $27,174 initial cash invested.
2.78%
Cash On Cash
7.02%
Cap Rate
1.19
DSCR
$1,180
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,174
Downpayment
20%
$25,880
Closing costs
1%
$1,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,117
Mortgage P&I
54%
$635
Property Taxes
15%
$173
Home Insurance
0%
$2
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5221 Cleveland Rd, Jacksonville, FL 32209 | $1,099 | 3 | 1 | 932 | 0.2 mi |
5508 Silverdale Ave, Jacksonville, FL 32209 | $1,395 | 3 | 1 | 925 | 0.2 mi |
2820 Calloway Cir, Jacksonville, FL 32209 | $1,158 | 3 | 1 | 960 | 0.2 mi |
5564 Flers Ct, Jacksonville, FL 32209 | $1,455 | 3 | 1 | 955 | 0.3 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