REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 159.93% first-year return on $6,993 initial cash invested.

Cash On Cash
159.93%
Cap Rate
42.74%
Rent
$1,539
Cashflow
$932
Rent Confidence:  High
Annual
$18,468
Median
$1,575
Avg
$1,574
Samples
25
Financing
Purchase Price  $33,299
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $6,993
Downpayment  $6,660
Closing costs  $333
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,539
Total Expenses  $607
Mortgage P&I  $177
Property Taxes  $18
Home Insurance  $12
PManagement  $154
CapEx  $77
Vacancy  $92
Maintenance  $77
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18630 Nussbaum Dr$1400329001.7 mi
28392 Fury Dr$1550329602.6 mi
38542 Noroad$13263211522 mi
48745 Susie St$16283212091.5 mi
58739 Susie St$15883212091.5 mi
68621 Susie St$15753211931.8 mi
78615 Susie St$15503211931.8 mi
89899 Sandler Rd$12003211522.2 mi
95743 Kinkaid Rd$15653211382.4 mi
108610 Buttercup St$17483212091.8 mi
118246 Susie St$16503211422.5 mi
128570 Susie St$15503212091.8 mi
138516 April St$18003211882.1 mi
148563 Firetower Rd$15233212091.9 mi
155230 Walkers Ridge Dr$17993213650.6 mi
168623 Nussbaum Dr$1695321.8 mi
178532 Osteen St$15903212091.9 mi
188439 Hewitt St$15803211822.3 mi
198520 Osteen St$14883212092 mi
208522 April St$15003212092 mi
214455 Sparrow Hawk Ct$17053213121.1 mi
228268 Osteen St$14683211692.5 mi
238545 Metto Rd$16003212092 mi
248451 Hewitt St$15753211932.2 mi
256389 Rolling Tree St$16953212062.1 mi