Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.11% first-year return on $24,339 initial cash invested.
6.11%
Cash On Cash
7.92%
Cap Rate
1.31
DSCR
$1,150
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,339
Downpayment
20%
$23,180
Closing costs
1%
$1,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$1,026
Mortgage P&I
51%
$583
Property Taxes
12%
$141
Home Insurance
0%
$2
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9115 Madison Ave, Jacksonville, FL 32208 | $1,025 | 2 | 1 | 816 | 0.2 mi |
1208 Brinkley Ct, Jacksonville, FL 32208 | $1,000 | 2 | 1 | 816 | 1.3 mi |
8663 5th Ave, Jacksonville, FL 32208 | $975 | 2 | 1 | 720 | 0.6 mi |
9605 Highland Ave, Jacksonville, FL 32208 | $1,300 | 2 | 1 | 899 | 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