Unlock all features! Tap here to upgrade
12795 HUNTLEY MANOR Drive, Jacksonville, FL 32224
4 beds • 4 baths • 3018 sqft
$765,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.63% first-year return on $185k initial cash invested.
-17.63%
Cash On Cash
1.6%
Cap Rate
0.29
DSCR
$3,840
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$153k
Closing costs
1%
$7,653
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,840
Total Expenses
$6,554
Mortgage P&I
93%
$3,581
Property Taxes
15%
$585
Home Insurance
7%
$280
HOA
7%
$264
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beachy Getaway: 3BR/3BA Posh Units w./ Pool & Gym | $4,858 | $242 | 3 | 3 | 2.39 mi |
Peacock Shores | Team Joseph Ellen | $5,300 | $264 | 3 | 2.5 | 2.2 mi |
Casa de Vera House by the Pond | $5,842 | $291 | 4 | 2 | 0.59 mi |
Cheerful Haven Close to UNF, Mayo Clinic and Beach | $4,336 | $216 | 4 | 2 | 0.68 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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