Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.76% first-year return on $33,726 initial cash invested.
7.76%
Cash On Cash
8.15%
Cap Rate
1.38
DSCR
$1,680
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,726
Downpayment
20%
$32,120
Closing costs
1%
$1,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,462
Mortgage P&I
47%
$789
Property Taxes
14%
$234
Home Insurance
0%
$2
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4138 Clearbrook Cove Rd, Jacksonville, FL 32218 | $1,799 | 3 | 2 | 1614 | 0.8 mi |
3924 Victoria Landing Dr S, Jacksonville, FL 32208 | $1,410 | 3 | 2 | 1561 | 0.8 mi |
9518 Arbor Oak Ln, Jacksonville, FL 32208 | $1,675 | 3 | 2 | 1555 | 0.8 mi |
3316 Trout River Blvd, Jacksonville, FL 32208 | $1,520 | 3 | 2 | 1647 | 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