Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.23% first-year return on $60,060 initial cash invested.
-11.23%
Cash On Cash
4.39%
Cap Rate
0.69
DSCR
$1,790
Rent
-$562
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,060
Downpayment
20%
$57,200
Closing costs
1%
$2,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$2,352
Mortgage P&I
85%
$1,518
Property Taxes
20%
$366
Home Insurance
0%
$2
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1213 Sizemore Ct, Jacksonville, FL 32221 | $1,895 | 3 | 2 | 1610 | 0 mi |
8446 Ruckman Ave, Jacksonville, FL 32221 | $1,794 | 3 | 2 | 1612 | 0.4 mi |
1204 Crown Dr, Jacksonville, FL 32221 | $1,575 | 3 | 2 | 1647 | 0.8 mi |
1609 Louvre Dr, Jacksonville, FL 32221 | $1,745 | 3 | 2 | 1665 | 1 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