• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
9359 103rd St LOT 265, Jacksonville, FL 32210
$49,3993 beds • 2 baths • 1216 sqft

This property could be a profitable Long-Term investment with a projected 100.4% first-year return on $10,374 initial cash invested.

Cash On Cash
100.4%
Cap Rate
29.39%
Rent
$1,587
Cashflow
$868
Rent Confidence:  High
Annual
$19,044
Median
$1,589
Avg
$1,587
Samples
25
Financing

Purchase Price  $49,399
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $10,374
Downpayment  20% $9,880
Closing costs  1% $494
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,587
Total Expenses  $719
Mortgage P&I  17% $263
Property Taxes  2% $27
Home Insurance  1% $17
PManagement  10% $159
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
124455 Sparrow Hawk Ct$17053213121.1 mi
138554 Cheryl Ann Ln$15893212092.1 mi
146389 Rolling Tree St$16953212062.1 mi
158523 Cheryl Ann Ln$15983212092.2 mi
165230 Walkers Ridge Dr$16993213650.6 mi
178516 April St$16003211882.1 mi
188341 Nussbaum Dr$15003212092.3 mi
198337 Osteen St$15993212092.3 mi
208336 Osteen St$15983212092.3 mi
218451 Hewitt St$15753211932.2 mi
228308 Susie St$14983212302.4 mi
238238 Mc Glothlin St$15533212092.5 mi
245717 Kinkaid Rd$15753212042.4 mi
258259 Nussbaum Dr$16513212292.4 mi

Projections


Property Appreciation, yr

3%

Rent Growth, yr

3%

Expense Increase, yr

3%