• 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 13.74% first-year return on $18,690 initial cash invested.

Cash On Cash
13.74%
Cap Rate
10.06%
Rent
$1,160
Cashflow
$214
Rent Confidence:  High
Annual
$13,920
Median
$1,195
Avg
$1,160
Samples
25
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  $1,160
Total Expenses  $946
Mortgage P&I  41% $474
Property Taxes  12% $139
Home Insurance  3% $31
PManagement  10% $116
CapEx  5% $58
Vacancy  6% $70
Maintenance  5% $58
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1857 Bunker Hill Blvd$10353110120.3 mi
2822 Brandywine St$1275319800.2 mi
3945 Brandywine St$1395319800.3 mi
48069 Lexington Dr$1095319440 mi
5804 Brandywine St$990319450.2 mi
67859 Paul Revere Dr$11953110730.4 mi
71012 Stark St$13203110730.4 mi
88134 Lexington Dr$9983110980.1 mi
91012 Brandywine St$1250319450.4 mi
101904 Riverview St$1000319821.2 mi
11912 Saratoga Blvd$1225319300.3 mi
129062 Van Buren Ave$11933110081.7 mi
13929 Stark St$950319200.3 mi
14830 Gardenia Ln$1100319961.6 mi
158007 Lexington Dr$1195319030.2 mi
167657 Calvin St$12003110840.8 mi
177617 Oriole St$11993110001.8 mi
18322 W 63rd St$1149319971.8 mi
198917 Madison Ave$10073110401.4 mi
208975 Adams Ave$1450319881.6 mi
21955 N Shore Dr$940319981.9 mi
228068 Paul Jones Dr$1198318840.1 mi
23885 Bunker Hill Blvd$1250318840.2 mi
24835 Gates St$11953111080.8 mi
251160 Bunker Hill Blvd$1195318980.7 mi

Projections