Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.56% first-year return on $76,650 initial cash invested.
-8.56%
Cash On Cash
4.65%
Cap Rate
0.76
DSCR
$2,180
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,727
Mortgage P&I
85%
$1,851
Property Taxes
14%
$307
Home Insurance
0%
$2
PManagement
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8391 Candlewood Cove Trl, Jacksonville, FL 32244 | $2,350 | 4 | 3.5 | 2643 | 0.1 mi |
7336 Overland Park Blvd, Jacksonville, FL 32244 | $2,520 | 4 | 2.5 | 2156 | 1.3 mi |
7431 Overland Park Blvd, Jacksonville, FL 32244 | $1,950 | 4 | 2.5 | 2156 | 1.4 mi |
7131 Rampart Ridge Cir W, Jacksonville, FL 32244 | $2,200 | 4 | 2.5 | 2040 | 1.3 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