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 258, Jacksonville, FL 32210
$63,499 • 3 beds • 2 baths • 1216 sqft

This property could be a profitable Long-Term investment with a projected 70.01% first-year return on $13,335 initial cash invested.

Cash On Cash
70.01%
Cap Rate
22.58%
Rent
$1,584
Cashflow
$778
Rent Confidence:  High
Annual
$19,008
Median
$1,588
Avg
$1,584
Samples
25
Financing
Purchase Price  $63,499
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $13,335
Downpayment  20% $12,700
Closing costs  1% $635
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,584
Total Expenses  $806
Mortgage P&I  21% $338
Property Taxes  2% $35
Home Insurance  1% $22
PManagement  10% $158
CapEx  5% $79
Vacancy  6% $95
Maintenance  5% $79
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19359 103rd St, Lot 177$13893212160.4 mi
28745 Susie St$16283212091.5 mi
38739 Susie St$15883212091.5 mi
48610 Buttercup St$17483212091.8 mi
58570 Susie St$14963212091.8 mi
68604 Buttercup St$16983212301.8 mi
78621 Susie St$15753211931.8 mi
88615 Susie St$15503211931.8 mi
98532 Osteen St$15903212091.9 mi
108522 April St$15003212092 mi
118520 Osteen St$14883212092 mi
128441 Vining St$15663212092.1 mi
134455 Sparrow Hawk Ct$17053213121.1 mi
148554 Cheryl Ann Ln$15893212092.1 mi
156389 Rolling Tree St$16953212062.1 mi
168523 Cheryl Ann Ln$15983212092.2 mi
175230 Walkers Ridge Dr$16993213650.6 mi
188341 Nussbaum Dr$15003212092.3 mi
198337 Osteen St$15993212092.3 mi
208516 April St$16003211882.1 mi
218336 Osteen St$15983212092.3 mi
228451 Hewitt St$15753211932.2 mi
238308 Susie St$14983212302.4 mi
248238 Mc Glothlin St$15533212092.5 mi
255717 Kinkaid Rd$15753212042.4 mi

Projections