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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
8100 PAUL JONES Drive, Jacksonville, FL 32208
$89,0003 beds • 1 baths • 1009 sqft

This property could be a profitable Long-Term investment with a projected 14.32% first-year return on $18,690 initial cash invested.

Cash On Cash
14.32%
Cap Rate
10.18%
Rent
$1,170
Cashflow
$223
Financing

Purchase Price  $89,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $18,690
Downpayment  20% $17,800
Closing costs  1% $890
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,170
Total Expenses  $947
Mortgage P&I  41% $474
Property Taxes  12% $139
Home Insurance  3% $31
PManagement  10% $117
CapEx  5% $58
Vacancy  6% $70
Maintenance  5% $58
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections