Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 57.24% first-year return on $12,642 initial cash invested.
57.24%
Cash On Cash
19.93%
Cap Rate
3.15
DSCR
$1,600
Rent
$603
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$60,200
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,642
Downpayment
20%
$12,040
Closing costs
1%
$602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$997
Mortgage P&I
20%
$317
Property Taxes
16%
$262
Home Insurance
0%
$2
PManagement
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5872 Liska Dr, Jacksonville, FL 32244 | $1,425 | 3 | 2 | 1195 | 0.3 mi |
6916 Ortega Woods Dr, Unit 1, Jacksonville, FL 32244 | $1,400 | 3 | 2 | 1157 | 1.4 mi |
5217 110th St, Jacksonville, FL 32244 | $1,500 | 3 | 2 | 1250 | 0.4 mi |
5219 Brentview Ter, Jacksonville, FL 32210 | $1,495 | 3 | 2 | 1072 | 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