REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
10635 BRIARCLIFF Road E, Jacksonville, FL 32218
$90,0002 beds • 1 baths • 672 sqft

This property could be a profitable Long-Term investment with a projected 14.67% first-year return on $18,900 initial cash invested.

Cash On Cash
14.67%
Cap Rate
10.23%
Rent
$1,145
Signal: Med.
Cashflow
$231
Financing

Purchase Price  $90,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $18,900
Downpayment  $18,000
Closing costs  $900
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,145
Total Expenses  $914
Mortgage P&I  $479
Property Taxes  $106
Home Insurance  $32
PManagement  $114
CapEx  $57
Vacancy  $69
Maintenance  $57
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110507 Wooster Dr$1050216600.5 mi
2708 Northpoint Cir S$1050217501.7 mi
3721 Northpoint Cir N$1195217501.7 mi
410465 Keuka Dr$1285218810.4 mi
51275 Dunn Ave$1005210.4 mi
611011 Harts Rd, Apt 602$1362218631.2 mi
711011 Harts Rd, Apt 1209$1312218631.2 mi
811291 Harts Rd, Apt 616$13402110001.5 mi
911291 Harts Rd, Apt 610$11552110001.5 mi
1011291 Harts Rd, Apt 1301$11402110001.5 mi
1111291 Harts Rd, Apt 601$11452110001.5 mi
1211291 Harts Rd, Apt 1206$13552110001.5 mi
1311291 Harts Rd, Apt 602$11552110001.5 mi
1411291 Harts Rd, Apt 1909$11402110001.5 mi
1511291 Harts Rd, Apt 402$11452110001.5 mi
1611291 Harts Rd, Apt 1902$13402110001.5 mi
1711291 Harts Rd, Apt 1308$11452110001.6 mi
1810513 Suomi St$13502111850.4 mi
1910621 Monaco Dr$78510.6 mi
2011291 Harts Rd, Apt 806$1145117001.5 mi
2111291 Harts Rd, Apt 214$1045117001.5 mi
2211291 Harts Rd, Apt 805$1145117001.5 mi
231333 Dunn Ave$6260.7 mi
2411011 Harts Rd, Apt 804$1142116041.2 mi
2511011 Harts Rd, Apt 1303$1140116041.2 mi