1034 Beckner Ave
Jacksonville, FL 32218
List Price
$162,800
Initial Investment
$44,496Purchase Price
$162,800
Down Payment
25%
Rent
$1,058
Total Return
$80,320
Annualized Return
21.3%
Cap Rate
3.8%
Gross Yield
7.8%
Cash Flow
-$3,167
Appreciation
10.0%
Reset to DefaultEdit Assumptions
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
07/01/2021
Lease End
06/30/2023
Lot Size
7,699
HOA
None
Flood Risk
Not Required
- Monthly rent will increase to $1058 effective 7/1/22 through 6/30/2023
- 3 bedroom / 1.5 baths
- Located in a quiet neighborhood
- Close to shopping centers, parks, schools and restaurants
- Professionally managed by JWB Property Management
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,061Expenses
-$3,677Property Taxes
-$2,700Loan Payments
-$8,851Net Cash Flow
-$3,167See more in Financials
Similar Listings