REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
9359 103rd St LOT 265, Jacksonville, FL 32210
$49,399 • 3 beds • 2 baths • 1216 sqft

This property could be a profitable Long-Term investment with a projected 101.21% first-year return on $10,374 initial cash invested.

Cash On Cash
101.21%
Cap Rate
29.59%
Rent
$1,598
Cashflow
$875
Rent Confidence:  High
Annual
$19,176
Median
$1,588
Avg
$1,598
Samples
25
Financing
Purchase Price  $49,399
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $10,374
Downpayment  $9,880
Closing costs  $494
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,598
Total Expenses  $723
Mortgage P&I  $263
Property Taxes  $27
Home Insurance  $17
PManagement  $160
CapEx  $80
Vacancy  $96
Maintenance  $80
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18745 Susie St$16283212091.5 mi
28739 Susie St$15883212091.5 mi
38610 Buttercup St$17483212091.8 mi
48570 Susie St$15503212091.8 mi
58563 Firetower Rd$15233212091.9 mi
68621 Susie St$15753211931.8 mi
78615 Susie St$15503211931.8 mi
88532 Osteen St$15903212091.9 mi
98520 Osteen St$14883212092 mi
108522 April St$15003212092 mi
118545 Metto Rd$16003212092 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
168485 Firetower Rd$14933212302.1 mi
175230 Walkers Ridge Dr$17993213650.6 mi
188341 Nussbaum Dr$15003212092.3 mi
198516 April St$18003211882.1 mi
208337 Osteen St$16413212092.3 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