Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.9% first-year return on $13,230 initial cash invested.
45.9%
Cash On Cash
17.37%
Cap Rate
$1,400
Rent
$506
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$63,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,230
Downpayment
20%
$12,600
Closing costs
1%
$630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$894
Mortgage P&I
24%
$336
Property Taxes
14%
$192
Home Insurance
0%
$2
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7411 John F Kennedy Dr W, Jacksonville, FL 32219 | $1,095 | 3 | 2 | 1312 | 0 mi |
7395 W Hohn F Kennedy Dr, Jacksonville, FL 32219 | $1,475 | 3 | 2 | 1404 | 0 mi |
7395 W John F Kennedy Dr, Jacksonville, FL 32219 | $1,475 | 3 | 2 | 1404 | 0 mi |
5110 Dostie Dr S, Jacksonville, FL 32209 | $1,395 | 3 | 2 | 1348 | 0.7 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