Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.5% first-year return on $33,600 initial cash invested.
5.5%
Cash On Cash
8.21%
Cap Rate
$1,750
Rent
$154
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,596
Mortgage P&I
49%
$853
Property Taxes
16%
$285
Home Insurance
0%
$2
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6102 Sage Willow Way, Jacksonville, FL 32244 | $1,660 | 4 | 2 | 1466 | 0.5 mi |
6078 Sage Willow Way, Jacksonville, FL 32244 | $1,795 | 4 | 2 | 1470 | 0.5 mi |
7968 Jaguar Dr, Jacksonville, FL 32244 | $1,720 | 4 | 2 | 1494 | 0.9 mi |
6539 Diamond Leaf Ct S, Jacksonville, FL 32244 | $1,625 | 4 | 2 | 1553 | 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