Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 74.78% first-year return on $14,700 initial cash invested.
74.78%
Cash On Cash
23.66%
Cap Rate
$1,920
Rent
$916
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,004
Mortgage P&I
19%
$368
Property Taxes
6%
$113
Home Insurance
1%
$24
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7275 Lawn Tennis Ln, Jacksonville, FL 32277 | $1,850 | 4 | 2 | 1429 | 0.1 mi |
3312 Tennis Hills Ln, Jacksonville, FL 32277 | $1,845 | 4 | 2 | 1494 | 0.3 mi |
3435 Rogero Rd, Jacksonville, FL 32277 | $1,790 | 4 | 2 | 1440 | 0.9 mi |
3354 International Village Ct, Jacksonville, FL 32277 | $1,930 | 4 | 2 | 1364 | 0.4 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