3502 Japonica Rd N
Jacksonville, FL 32209
List Price
$69,000
Initial Investment
$18,923Purchase Price
$69,000
Down Payment
25%
Rent
$960
Total Return
$36,802
Annualized Return
26.5%
Cap Rate
8.5%
Gross Yield
16.7%
Cash Flow
$1,452
Appreciation
7.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/19/2019
Lease End
11/30/2020
Lot Size
7,750
HOA
None
Flood Risk
Not Required
- Administrative fee of $10 included in monthly rent
- One-level single family home with central AC
- Fully fenced yard
- Low cost for required repairs
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,944Expenses
-$4,441Property Taxes
-$1,300Loan Payments
-$3,751Net Cash Flow
$1,452See more in Financials
Similar Listings