REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
7143 Oakney Rd, Jacksonville, FL 32211
$180,900 • 3 beds • 1 baths • 946 sqft
This property might be a fair Long-Term investment with a projected 2.31% first-year return on $37,989 initial cash invested.
Cash On Cash
2.31%
Cap Rate
7.36%
Rent
$1,470
Signal: Med.
Cashflow
$73
Financing
Purchase Price $181k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $37,989
Downpayment $36,180
Closing costs $1,809
Rehab $0
Furnishing $0
Cashflow
Total Income $1,470
Total Expenses $1,397
Mortgage P&I $963
Property Taxes $49
Home Insurance $2
PManagement $147
CapEx $74
Vacancy $88
Maintenance $74
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1404 Morgana Rd | $1350 | 3 | 1 | 953 | 0.5 mi |
| 2 | 6720 Orkney Rd | $1350 | 3 | 1 | 980 | 0.6 mi |
| 3 | 1434 Domas Dr | $1500 | 3 | 1 | 912 | 0.6 mi |
| 4 | 7137 Pellias Rd | $1135 | 3 | 1 | 874 | 0.1 mi |
| 5 | 2922 Salem Ct | $1449 | 3 | 1 | 966 | 1.8 mi |
| 6 | 1517 Rogero Rd | $1475 | 3 | 1 | 844 | 0.8 mi |
| 7 | 3024 Dalehurst Dr W | $1450 | 3 | 1 | 1000 | 1.8 mi |
| 8 | 6311 Sprinkle Dr N | $1380 | 3 | 1.5 | 960 | 0.9 mi |
| 9 | 5634 Liddell Ln | $1445 | 3 | 1 | 1000 | 1.9 mi |
| 10 | 6859 Ryance Rd | $1700 | 3 | 1 | 825 | 0.8 mi |
| 11 | 1904 Shelton Rd | $1525 | 3 | 1 | 1078 | 1.3 mi |
| 12 | 7750 Kershaw Dr | $1290 | 3 | 1.5 | 936 | 1.5 mi |
| 13 | 7750 S Kershaw Dr | $1490 | 3 | 1.5 | 936 | 1.5 mi |
| 14 | 7103 King Arthur Rd N | $1550 | 3 | 1 | 1196 | 0.2 mi |
| 15 | 2342 Lake Lucina Dr E | $1595 | 3 | 1 | 1075 | 1.7 mi |
| 16 | 2658 Trollie Ln, Apt 3 | $1150 | 3 | 1.5 | 960 | 1.7 mi |
| 17 | 2655 Lorna Rd | $1635 | 3 | 1 | 1158 | 1.1 mi |
| 18 | 1480 Morgana Rd | $1430 | 3 | 1 | 1235 | 0.4 mi |
| 19 | 2612 N Ector Rd | $1375 | 3 | 1.5 | 1040 | 1.3 mi |
| 20 | 2326 Red Oak Dr | $1675 | 3 | 1 | 1182 | 1.2 mi |
| 21 | 5815 Oliver St | $1470 | 3 | 1 | 1148 | 1.6 mi |
| 22 | 5729 Oliver St | $1650 | 3 | 1 | 1148 | 1.7 mi |
| 23 | 7603 Mayapple Rd | $1495 | 3 | 1 | 1201 | 1.4 mi |
| 24 | 2039 Gamewell Rd | $1450 | 3 | 1 | 0.7 mi | |
| 25 | 6011 Terry Parker Dr N | $1500 | 3 | 1 | 1210 | 1.3 mi |