REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
830 BROXTON Street, Jacksonville, FL 32208
$42,000 • 2 beds • 1 baths • 628 sqft

This property could be a profitable Long-Term investment with a projected 57.82% first-year return on $8,820 initial cash invested.

Cash On Cash
57.82%
Cap Rate
19.63%
Rent
$986
Cashflow
$425
Rent Confidence:  High
Annual
$11,832
Median
$995
Avg
$1,000
Samples
25
Financing
Purchase Price  $42,000
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $8,820
Downpayment  $8,400
Closing costs  $420
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $986
Total Expenses  $561
Mortgage P&I  $213
Property Taxes  $77
Home Insurance  $15
PManagement  10% $99
CapEx  5% $49
Vacancy  6% $59
Maintenance  5% $49
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11059 Glencarin St$933216450.5 mi
21057 Glencarin St$873216450.5 mi
31374 Agnes St, Unit B$1275216001.2 mi
4917 W 30th St$1100216721.5 mi
51056 W 31st St, Apt 1$800216761.5 mi
61049 Glencarin St$950217340.5 mi
73933 Boulevard, # 2$748216841.6 mi
83933 Boulevard$848216841.6 mi
94219 Springfield Blvd, Apt 3$695217001.4 mi
10835 W 30th St, Apt 4$950217001.5 mi
11835 W 30th St, Apt 2$950217001.5 mi
12803 Crestwood St$1300217800.1 mi
13739 Escambia St$1195217860.2 mi
14444 W 60th St$1115215280.9 mi
15227 W 42nd St$995217341.2 mi
167381 Fernandina Ave$1250217321.5 mi
171037 Maynard St$1099218060.4 mi
181035 Maynard St$1199218060.4 mi
197328 Linda Dr, # 1$625217501.3 mi
201415 Lila St, # 2$825217401.5 mi
21540 W 59th St$999218140.7 mi
22441 Crestwood St$1118218200.7 mi
23806 Essex St$1250210.5 mi
24210 W 41st St$1050217841.3 mi
25835 W 30th St, Apt 3$850218001.5 mi