Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.04% first-year return on $22,890 initial cash invested.
17.04%
Cash On Cash
10.7%
Cap Rate
1.7
DSCR
$1,510
Rent
$325
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,185
Mortgage P&I
38%
$571
Property Taxes
14%
$218
Home Insurance
0%
$2
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10105 Redfish Marsh Cir, Jacksonville, FL 32219 | $1,800 | 4 | 2 | 1456 | 0.4 mi |
4424 Bedivere Rd, Jacksonville, FL 32208 | $1,590 | 4 | 2 | 1372 | 0.8 mi |
9219 Tamworth Rd, Jacksonville, FL 32208 | $1,395 | 4 | 2 | 1419 | 1 mi |
5409 Tubman Dr S, Jacksonville, FL 32219 | $1,301 | 4 | 2 | 1371 | 0.8 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