Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.07% first-year return on $31,416 initial cash invested.
12.07%
Cash On Cash
9.26%
Cap Rate
1.52
DSCR
$1,540
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,416
Downpayment
20%
$29,920
Closing costs
1%
$1,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,224
Mortgage P&I
49%
$762
Property Taxes
4%
$60
Home Insurance
0%
$2
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1637 Stafford Rd, Jacksonville, FL 32208 | $1,445 | 4 | 2 | 1396 | 0.8 mi |
1769 Stafford Rd, Jacksonville, FL 32208 | $1,411 | 4 | 2 | 1311 | 0.9 mi |
9037 8th Ave, Jacksonville, FL 32208 | $1,395 | 4 | 2 | 1382 | 1 mi |
9076 1st Ave, Jacksonville, FL 32208 | $1,845 | 4 | 2 | 1418 | 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