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 166, Jacksonville, FL 32210
$52,699 • 2 beds • 2 baths • 1344 sqft

This property could be a profitable Long-Term investment with a projected 75.9% first-year return on $11,067 initial cash invested.

Cash On Cash
75.9%
Cap Rate
23.89%
Rent
$1,387
Cashflow
$700
Rent Confidence:  High
Annual
$16,644
Median
$1,321
Avg
$1,371
Samples
25
Financing
Purchase Price  $52,699
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $11,067
Downpayment  20% $10,540
Closing costs  1% $527
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,387
Total Expenses  $687
Mortgage P&I  20% $280
Property Taxes  2% $29
Home Insurance  1% $18
PManagement  10% $139
CapEx  5% $69
Vacancy  6% $83
Maintenance  5% $69
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15219 Brighton Ln$135022.513450.7 mi
25285 Brighton Ln$140022.513270.8 mi
35326 Brighton Ln$152522.513270.9 mi
48471 Mcgirts Village Ln$129522.513342.1 mi
58440 Mcgirts Village Ln$129522.513342.2 mi
68402 Mcgirts Village Ln, # 7E$132122.513192.2 mi
78588 April St, # 2$13502210051.9 mi
88588 April St, # 1$12452210051.9 mi
98588 April St, Unit 1$12452210051.9 mi
108588 April St, Unit 2$12452210051.9 mi
118576 April St, # 2$12452210052 mi
128576 April St, # 1$12452210052 mi
138576 April St, Unit 1$12452210052 mi
148576 April St, Unit 2$12452210052 mi
158377 Homeport Ct$115021.511222.5 mi
168361 Homeport Ct$127521.511222.5 mi
175230 Walkers Ridge Dr$16993213650.6 mi
189004 Derrickson Dr$16793213880.9 mi
194455 Sparrow Hawk Ct$17053213121.1 mi
205736 Birds Nest Ln$17753213361.4 mi
219826 Chirping Way$16253213541.5 mi
229359 103rd St, Lot 177$13893212160.4 mi
239455 103rd St$13300.2 mi
249541 103rd St$14010.3 mi
258743 Buttercup St$1000211.5 mi

Projections