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 Long-Term investment with a projected -16.49% first-year return on $161k initial cash invested.
-16.49%
Cash On Cash
2.42%
Cap Rate
0.43
DSCR
$3,380
Rent
-$2,209
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
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$5,589
Mortgage P&I
106%
$3,581
Property Taxes
17%
$585
Home Insurance
8%
$280
HOA
8%
$264
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3821 Coastal Cove Cir, Jacksonville, FL 32224 | $2,800 | 4 | 4 | 2880 | 0.8 mi |
13076 Sir Rogers Ct S, Jacksonville, FL 32224 | $3,499 | 4 | 3.5 | 3098 | 0.9 mi |
3589 Sir Rogers Ct, Jacksonville, FL 32224 | $4,495 | 4 | 3.5 | 3215 | 1 mi |
2866 Montilla Dr, Jacksonville, FL 32246 | $4,350 | 4 | 4.5 | 3200 | 1.6 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