Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.32% first-year return on $15,750 initial cash invested.
30.32%
Cash On Cash
13.5%
Cap Rate
$1,140
Rent
$398
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,140
Total Expenses
$742
Mortgage P&I
34%
$389
Property Taxes
3%
$31
Home Insurance
2%
$26
PManagement
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
885 Bunker Hill Blvd, Jacksonville, FL 32208 | $1,230 | 3 | 1 | 884 | 0 mi |
1031 Bunker Hill Blvd, Jacksonville, FL 32208 | $1,225 | 3 | 1 | 884 | 0.2 mi |
1160 Bunker Hill Blvd, Jacksonville, FL 32208 | $1,195 | 3 | 1 | 898 | 0.3 mi |
929 Stark St, Jacksonville, FL 32208 | $950 | 3 | 1 | 920 | 0.1 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