Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.8% first-year return on $18,963 initial cash invested.
44.8%
Cash On Cash
16.68%
Cap Rate
2.73
DSCR
$1,740
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,300
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,963
Downpayment
20%
$18,060
Closing costs
1%
$903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,032
Mortgage P&I
26%
$460
Property Taxes
7%
$118
Home Insurance
0%
$2
PManagement
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6012 Regiment Dr, Jacksonville, FL 32277 | $1,361 | 3 | 2 | 1251 | 0.5 mi |
3220 De Carlo Ln, Jacksonville, FL 32277 | $2,050 | 3 | 2 | 1269 | 0.5 mi |
3713 Hoover Ln, Jacksonville, FL 32277 | $1,845 | 3 | 2 | 1230 | 1.2 mi |
6203 Shetland Rd, Jacksonville, FL 32277 | $1,545 | 3 | 2 | 1284 | 0.6 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