Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.4% first-year return on $64,848 initial cash invested.
-10.4%
Cash On Cash
4.38%
Cap Rate
0.71
DSCR
$1,990
Rent
-$562
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,848
Downpayment
20%
$61,760
Closing costs
1%
$3,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,552
Mortgage P&I
80%
$1,588
Property Taxes
22%
$444
Home Insurance
0%
$2
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12164 Hayden Lakes Cir, Jacksonville, FL 32218 | $1,995 | 3 | 2 | 1870 | 1.7 mi |
12121 Georgia Oak Ct, Jacksonville, FL 32218 | $2,020 | 3 | 2 | 1848 | 1.9 mi |
11544 Dunforth Cove Dr, Jacksonville, FL 32218 | $2,050 | 3 | 2 | 1806 | 1.6 mi |
11549 Sycamore Cove Ln, Jacksonville, FL 32218 | $2,084 | 3 | 2 | 1806 | 1.7 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