REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 122.14% first-year return on $8,862 initial cash invested.

Cash On Cash
122.14%
Cap Rate
34.29%
Rent
$1,575
Cashflow
$902
Rent Confidence:  High
Annual
$18,900
Median
$1,580
Avg
$1,576
Samples
25
Financing
Purchase Price  $42,199
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $8,862
Downpayment  $8,440
Closing costs  $422
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,575
Total Expenses  $673
Mortgage P&I  $225
Property Taxes  $23
Home Insurance  $15
PManagement  $158
CapEx  $79
Vacancy  $94
Maintenance  $79
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18542 Noroad$13263211522 mi
29899 Sandler Rd$12003211522.2 mi
38745 Susie St$16283212091.6 mi
45743 Kinkaid Rd$15653211382.5 mi
58621 Susie St$15753211931.8 mi
68739 Susie St$15883212091.6 mi
78615 Susie St$15503211931.8 mi
88246 Susie St$16503211422.5 mi
98610 Buttercup St$17483212091.8 mi
108516 April St$18003211882.1 mi
118570 Susie St$15503212091.9 mi
128563 Firetower Rd$15233212091.9 mi
138439 Hewitt St$15803211822.3 mi
148268 Osteen St$14683211692.5 mi
158532 Osteen St$15903212092 mi
168520 Osteen St$14883212092 mi
178522 April St$15003212092.1 mi
188545 Metto Rd$16003212092 mi
196389 Rolling Tree St$16953212062.1 mi
208451 Hewitt St$15753211932.3 mi
215230 Walkers Ridge Dr$17993213650.6 mi
228554 Cheryl Ann Ln$15893212092.2 mi
234455 Sparrow Hawk Ct$17053213121.1 mi
248523 Cheryl Ann Ln$15983212092.2 mi
258341 Nussbaum Dr$15003212092.4 mi