Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.39% first-year return on $68,397 initial cash invested.
-2.39%
Cash On Cash
6.34%
Cap Rate
$2,190
Rent
-$136
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,397
Downpayment
20%
$65,140
Closing costs
1%
$3,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$2,326
Mortgage P&I
80%
$1,746
Property Taxes
0%
$8
Home Insurance
0%
$2
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7099 Longleaf Branch Dr, Jacksonville, FL 32222 | $2,100 | 4 | 3 | 2006 | 0.3 mi |
7123 Longleaf Branch Dr, Jacksonville, FL 32222 | $1,950 | 4 | 3 | 2030 | 0.3 mi |
7099 Longleaf Branch Dr, # 1, Jacksonville, FL 32222 | $2,100 | 4 | 3 | 2030 | 0.3 mi |
7099 Longleaf Branch Dr, Unit 1, Jacksonville, FL 32222 | $2,100 | 4 | 3 | 2030 | 0.3 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