Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.63% first-year return on $13,650 initial cash invested.
37.63%
Cash On Cash
15.1%
Cap Rate
2.45
DSCR
$1,130
Rent
$428
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,130
Total Expenses
$702
Mortgage P&I
30%
$334
Property Taxes
5%
$52
Home Insurance
2%
$23
PManagement
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2549 Calvin St, Jacksonville, FL 32204 | $700 | 2 | 1 | 658 | 0.5 mi |
222 Shortreed St, Jacksonville, FL 32254 | $900 | 2 | 1 | 663 | 0.3 mi |
2954 Phyllis St, Jacksonville, FL 32205 | $1,445 | 2 | 1 | 705 | 0.3 mi |
2748 Gilmore St, Jacksonville, FL 32205 | $1,595 | 2 | 1 | 718 | 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