Unlock all features! Tap here to upgrade
11702 S WHITE BLUFF Drive S, Jacksonville, FL 32225
3 beds • 3 baths • 2207 sqft
$530,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.12% first-year return on $111k initial cash invested.
-12.12%
Cash On Cash
3.33%
Cap Rate
0.6
DSCR
$2,620
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$3,746
Mortgage P&I
94%
$2,470
Property Taxes
16%
$406
Home Insurance
7%
$189
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12238 Spiney Ridge Dr S, Jacksonville, FL 32225 | $3,900 | 3 | 3 | 2274 | 0.9 mi |
5405 Heckscher Dr, Jacksonville, FL 32226 | $3,700 | 3 | 3 | 2200 | 2.4 mi |
5395 Heckscher Dr, Jacksonville, FL 32226 | $3,800 | 3 | 3 | 2200 | 2.4 mi |
4411 Hartman Rd, Jacksonville, FL 32225 | $3,700 | 3 | 3 | 1725 | 0.4 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