7611 Quitina Dr
Jacksonville, FL 32277
List Price
$146,500
Initial Investment
$39,195Purchase Price
$143,000
Down Payment
25%
Rent
$1,150
Total Return
$93,273
Annualized Return
27.0%
Cap Rate
5.1%
Gross Yield
9.7%
Cash Flow
-$1,078
Appreciation
11.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/01/2012
Lease End
10/31/2022
Lot Size
8,160
HOA
None
Flood Risk
Not Required
- Day 1 equity, priced below the Roofstock valuation
- Solid 5% cap rate in 3-star neighborhood
- Below market rent
- Minimal estimated repair/immediate costs
- Monthly rent will increase to $1175 effective 11/01/2021 through 10/01/2022
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,110Expenses
-$4,014Property Taxes
-$2,400Loan Payments
-$7,774Net Cash Flow
-$1,078See more in Financials
Similar Listings