Unlock all features! Tap here to upgrade
855 Bonaparte Landing Blvd, Jacksonville, FL 32218
4 beds • 3 baths • 2501 sqft
$290,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.68% first-year return on $61,005 initial cash invested.
-4.68%
Cash On Cash
5.8%
Cap Rate
$2,290
Rent
-$238
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,528
Mortgage P&I
67%
$1,527
Property Taxes
18%
$405
Home Insurance
0%
$2
PManagement
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
833 Lord Nelson Blvd, Jacksonville, FL 32218 | $2,290 | 4 | 3 | 2529 | 0.2 mi |
13132 Notre Dame Ln E, Jacksonville, FL 32218 | $2,195 | 4 | 3 | 2373 | 0.3 mi |
660 Reflection Cove Rd, Jacksonville, FL 32218 | $2,380 | 4 | 3 | 2567 | 1 mi |
12886 Dunns View Dr, Jacksonville, FL 32218 | $2,145 | 4 | 3 | 2255 | 0.3 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