Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.99% first-year return on $34,020 initial cash invested.
3.99%
Cash On Cash
7.79%
Cap Rate
$1,540
Rent
$113
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,020
Downpayment
20%
$32,400
Closing costs
1%
$1,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,427
Mortgage P&I
56%
$862
Property Taxes
11%
$163
Home Insurance
0%
$2
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2510 Hugh Edwards Dr, # 1, Jacksonville, FL 32210 | $1,750 | 4 | 2 | 0.5 mi | |
3746 Aldington Dr, Jacksonville, FL 32210 | $1,850 | 4 | 3 | 1657 | 0.3 mi |
6330 Hyde Park Hvn, Jacksonville, FL 32210 | $1,728 | 4 | 3 | 1494 | 1 mi |
7027 Red Robin Dr, Jacksonville, FL 32210 | $1,538 | 4 | 2.5 | 1195 | 0.9 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