REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

623 ODESSA Street, Jacksonville, FL 32206

3 beds • 1 baths • 1100 sqft

Email

This property could be a profitable Long-Term investment with a projected 26.36% first-year return on $15,750 initial cash invested.

26.36%

Cash On Cash

12.9%

Cap Rate

$1,220

Rent

$346

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$75,000

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$15,750

Downpayment

20%

$15,000

Closing costs

1%

$750

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,220

Total Expenses

$874

Mortgage P&I

33%

$399

Property Taxes

11%

$132

Home Insurance

2%

$26

PManagement

10%

$122

CapEx

5%

$61

Vacancy

6%

$73

Maintenance

5%

$61

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis