REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 77.31% first-year return on $11,067 initial cash invested.

Cash On Cash
77.31%
Cap Rate
24.21%
Rent
$1,404
Cashflow
$713
Rent Confidence:  High
Annual
$16,848
Median
$1,300
Avg
$1,390
Samples
25
Financing
Purchase Price  $52,699
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $11,067
Downpayment  $10,540
Closing costs  $527
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,404
Total Expenses  $691
Mortgage P&I  $280
Property Taxes  $29
Home Insurance  $18
PManagement  $140
CapEx  $70
Vacancy  $84
Maintenance  $70
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15285 Brighton Ln$140022.513270.8 mi
25326 Brighton Ln$152522.513270.9 mi
38471 Mcgirts Village Ln$135022.513342.1 mi
48440 Mcgirts Village Ln$129522.513342.2 mi
58408 Mcgirts Village Ln$137622.513192.2 mi
68422 Mcgirts Village Ln$122622.513042.2 mi
78588 April St, # 1$12452210051.9 mi
88588 April St, # 2$12452210051.9 mi
98588 April St, Unit 1$12452210051.9 mi
108588 April St, Unit 2$12452210051.9 mi
118576 April St, Unit 1$12452210052 mi
128576 April St, Unit 2$12452210052 mi
138576 April St, # 1$12452210052 mi
148576 April St, # 2$12452210052 mi
158377 Homeport Ct$125021.511222.5 mi
168361 Homeport Ct$130021.511222.5 mi
175230 Walkers Ridge Dr$17993213650.6 mi
189004 Derrickson Dr$16793213880.9 mi
194455 Sparrow Hawk Ct$17053213121.1 mi
205736 Birds Nest Ln$17753213361.4 mi
219792 Chirping Way$17103213871.4 mi
229455 103rd St$13300.2 mi
239541 103rd St$14010.3 mi
248743 Buttercup St$1000211.5 mi
258717 Springtree Rd$16603213502.2 mi