REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
9359 103rd St LOT 128, Jacksonville, FL 32210
$33,299 • 3 beds • 2 baths • 924 sqft

This property could be a profitable Long-Term investment with a projected 155.81% first-year return on $6,993 initial cash invested.

Cash On Cash
155.81%
Cap Rate
41.8%
Rent
$1,505
Cashflow
$908
Rent Confidence:  High
Annual
$18,060
Median
$1,565
Avg
$1,538
Samples
25
Financing
Purchase Price  $33,299
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $6,993
Downpayment  20% $6,660
Closing costs  1% $333
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,505
Total Expenses  $597
Mortgage P&I  12% $177
Property Taxes  1% $18
Home Insurance  1% $12
PManagement  10% $150
CapEx  5% $75
Vacancy  6% $90
Maintenance  5% $75
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18630 Nussbaum Dr$1400329001.7 mi
28392 Fury Dr$1550329602.6 mi
35921 Camaro Dr W$14453210402.3 mi
49359 103rd St, Lot 177$13893212160.4 mi
58542 Noroad$13263211522 mi
68745 Susie St$16283212091.5 mi
78739 Susie St$15883212091.5 mi
88621 Susie St$15753211931.8 mi
98615 Susie St$15503211931.8 mi
109899 Sandler Rd$12003211522.2 mi
115743 Kinkaid Rd$15653211382.4 mi
128610 Buttercup St$17483212091.8 mi
138246 Susie St$16503211422.5 mi
148570 Susie St$14963212091.8 mi
158516 April St$16003211882.1 mi
168640 Susie St$1318319701.7 mi
175230 Walkers Ridge Dr$16993213650.6 mi
188623 Nussbaum Dr$1695321.8 mi
198604 Buttercup St$16983212301.8 mi
208532 Osteen St$15903212091.9 mi
218439 Hewitt St$15803211822.3 mi
228522 April St$15003212092 mi
238520 Osteen St$14883212092 mi
244455 Sparrow Hawk Ct$17053213121.1 mi
258268 Osteen St$14683211692.5 mi

Projections