Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 48.43% first-year return on $12,390 initial cash invested.
48.43%
Cash On Cash
17.67%
Cap Rate
2.79
DSCR
$1,160
Rent
$500
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$59,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,390
Downpayment
20%
$11,800
Closing costs
1%
$590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$660
Mortgage P&I
27%
$311
Property Taxes
4%
$45
Home Insurance
0%
$2
PManagement
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7262 Barberie St, Jacksonville, FL 32208 | $1,125 | 2 | 1 | 1167 | 0.5 mi |
8057 Oakwood St, Jacksonville, FL 32208 | $1,230 | 2 | 1 | 1112 | 0.1 mi |
7223 N Pearl St, Jacksonville, FL 32208 | $850 | 2 | 1 | 1148 | 0.7 mi |
432 Tallulah Ave, Jacksonville, FL 32208 | $1,550 | 2 | 1 | 1132 | 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