Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 124.71% first-year return on $8,400 initial cash invested.
124.71%
Cash On Cash
34.86%
Cap Rate
5.56
DSCR
$1,610
Rent
$873
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,400
Downpayment
20%
$8,000
Closing costs
1%
$400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$737
Mortgage P&I
13%
$209
Property Taxes
6%
$96
Home Insurance
1%
$14
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8549 Mayall Dr, Jacksonville, FL 32220 | $1,795 | 3 | 2 | 1277 | 1.3 mi |
9544 N Watershed Dr, Jacksonville, FL 32220 | $1,650 | 3 | 2 | 1271 | 1.6 mi |
8150 Ocala Ave, Jacksonville, FL 32220 | $1,594 | 3 | 2 | 1209 | 1.1 mi |
8106 Ocala Ave, Jacksonville, FL 32220 | $1,650 | 3 | 2 | 1209 | 1.1 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