Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.84% first-year return on $32,550 initial cash invested.
17.84%
Cash On Cash
10.99%
Cap Rate
$2,100
Rent
$484
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,616
Mortgage P&I
40%
$831
Property Taxes
11%
$237
Home Insurance
0%
$2
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6368 Spring Hollow Ct, Jacksonville, FL 32218 | $2,330 | 4 | 2 | 2602 | 0 mi |
11727 Raindrop Rd, Jacksonville, FL 32219 | $2,090 | 4 | 2 | 2188 | 0.7 mi |
6360 Spring Hollow Ct, Jacksonville, FL 32218 | $2,250 | 4 | 2 | 2083 | 0 mi |
11622 W Deep Springs Dr, Jacksonville, FL 32219 | $2,025 | 4 | 2 | 2180 | 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