4020 N Davis St
Jacksonville, FL 32209
List Price
$135,000
Initial Investment
$36,788Purchase Price
$135,000
Down Payment
25%
Rent
$899
Total Return
$43,322
Annualized Return
15.5%
Cap Rate
3.9%
Gross Yield
8.0%
Cash Flow
-$2,605
Appreciation
7.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
01/31/2020
Lease End
M/M
Lot Size
5,121
HOA
None
Flood Risk
Not Required
- Very low maintenance home.
- Almost all vinyl plank flooring, low cost heat/cooling systems, and all fixtures/appliances are included with the sale.
- Tenant is on a rental assistance program and rent has been pre-paid for most of the next year 2022.
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,249Expenses
-$3,215Property Taxes
-$2,300Loan Payments
-$7,339Net Cash Flow
-$2,605See more in Financials
Similar Listings