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 257, Jacksonville, FL 32210
$42,199 • 3 beds • 2 baths • 1088 sqft

This property could be a profitable Long-Term investment with a projected 119.43% first-year return on $8,862 initial cash invested.

Cash On Cash
119.43%
Cap Rate
33.67%
Rent
$1,547
Cashflow
$882
Rent Confidence:  High
Annual
$18,564
Median
$1,575
Avg
$1,548
Samples
25
Financing
Purchase Price  $42,199
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $8,862
Downpayment  20% $8,440
Closing costs  1% $422
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,547
Total Expenses  $665
Mortgage P&I  15% $225
Property Taxes  1% $23
Home Insurance  1% $15
PManagement  10% $155
CapEx  5% $77
Vacancy  6% $93
Maintenance  5% $77
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19359 103rd St, Lot 177$13893212160.4 mi
28542 Noroad$13263211522 mi
38717 Gum St$15413211592 mi
45921 Camaro Dr W$13853210402.3 mi
59899 Sandler Rd$12003211522.2 mi
68745 Susie St$16283212091.6 mi
75743 Kinkaid Rd$15653211382.5 mi
88621 Susie St$15753211931.8 mi
98739 Susie St$15883212091.6 mi
108615 Susie St$15503211931.8 mi
118246 Susie St$16503211422.5 mi
128610 Buttercup St$17483212091.8 mi
138516 April St$16003211882.1 mi
148570 Susie St$14963212091.9 mi
158439 Hewitt St$15803211822.3 mi
168268 Osteen St$14683211692.5 mi
178532 Osteen St$15903212092 mi
188604 Buttercup St$16983212301.8 mi
198522 April St$15003212092.1 mi
208520 Osteen St$14883212092 mi
218441 Vining St$15663212092.1 mi
226389 Rolling Tree St$16953212062.1 mi
238451 Hewitt St$15753211932.3 mi
245230 Walkers Ridge Dr$16993213650.6 mi
258554 Cheryl Ann Ln$15893212092.2 mi

Projections