Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 75.94% first-year return on $7,980 initial cash invested.
75.94%
Cash On Cash
23.97%
Cap Rate
$1,050
Rent
$505
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$38,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$7,980
Downpayment
20%
$7,600
Closing costs
1%
$380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,050
Total Expenses
$545
Mortgage P&I
19%
$202
Property Taxes
6%
$58
Home Insurance
1%
$13
PManagement
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2529 Teal St, Jacksonville, FL 32209 | $1,071 | 2 | 2 | 1022 | 0.4 mi |
2336 Davis St N, Jacksonville, FL 32209 | $1,150 | 2 | 2.5 | 1022 | 0.4 mi |
3838 Moncrief Rd, Jacksonville, FL 32209 | $1,108 | 2 | 2.5 | 1022 | 0.6 mi |
1265 31st St W, Jacksonville, FL 32209 | $1,108 | 2 | 1 | 1036 | 0.5 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