Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.96% first-year return on $35,343 initial cash invested.
-4.96%
Cash On Cash
5.8%
Cap Rate
$1,290
Rent
-$146
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,343
Downpayment
20%
$33,660
Closing costs
1%
$1,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$1,436
Mortgage P&I
69%
$896
Property Taxes
16%
$204
Home Insurance
0%
$2
PManagement
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5451 Playa Way, Apt 4, Jacksonville, FL 32211 | $1,100 | 2 | 1 | 1000 | 0.3 mi |
5452 Playa Way, Apt 3, Jacksonville, FL 32211 | $1,100 | 2 | 1 | 1000 | 0.3 mi |
5452 Playa Way, Apt 1, Jacksonville, FL 32211 | $1,100 | 2 | 1 | 1000 | 0.3 mi |
6714 Ryance Rd, Jacksonville, FL 32211 | $1,151 | 2 | 1 | 760 | 1.1 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