Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.56% first-year return on $13,356 initial cash invested.
29.56%
Cash On Cash
13.47%
Cap Rate
2.16
DSCR
$1,080
Rent
$329
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$63,600
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,356
Downpayment
20%
$12,720
Closing costs
1%
$636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$751
Mortgage P&I
31%
$331
Property Taxes
11%
$117
Home Insurance
2%
$22
PManagement
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
640 Chestnut Dr, Jacksonville, FL 32208 | $1,058 | 2 | 1 | 1058 | 0 mi |
350 W 62nd St, Jacksonville, FL 32208 | $1,005 | 2 | 1 | 1050 | 0.7 mi |
849 Lynton St, Jacksonville, FL 32208 | $1,061 | 2 | 1 | 991 | 0.4 mi |
319 49th St W, Jacksonville, FL 32208 | $1,200 | 2 | 1 | 977 | 0.2 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