• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
7429 BOB O LINK Road, Jacksonville, FL 32219
$96,0003 beds • 2 baths • 1435 sqft

This property could be a profitable Long-Term investment with a projected 27.98% first-year return on $20,160 initial cash invested.

Cash On Cash
27.98%
Cap Rate
13.16%
Rent
$1,440
Cashflow
$470
Financing

Purchase Price  $96,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $20,160
Downpayment  20% $19,200
Closing costs  1% $960
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,440
Total Expenses  $970
Mortgage P&I  35% $511
Property Taxes  4% $51
Home Insurance  2% $34
PManagement  10% $144
CapEx  5% $72
Vacancy  6% $86
Maintenance  5% $72
Other  0% $0
Google Maps with the subject property comparables is loading...