7877 Caxton Cir W Jacksonville, FL 32208
4bd, 2ba | 2,236sqft | Built in 1953
Expand
Initial Investment
$118,096
List Price: $114,900
Purchase Price
$114,900
Down Payment
100%
Rent
$1,200

Total Return
$57,460
Annualized Return
9.3%
Cap Rate
7.7%
Gross Yield
12.5%
Cash Flow
$8,216
Appreciation
3.6%
Gross Yield
12.5%
 
Cap Rate
7.7%
 
Cash on Cash
7.0%
 
Ann. Return
9.3%
in 5 years
Initial Investment
$118,096
Purchase Price
$114,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,472
Total Return
$57,460
Appreciation
3.6%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $8,216 $8,688 $9,186 $10,632
Monthly $685 $724 $766 $886
Property Value in 2024
$136,873
Loan Balance
$0
Disposition Fees
-$4,791

Sale Proceeds
$132,083

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $43,473
$725/mo
$93,624
$780/mo
$219,162
$913/mo
$387,874
$1,077/mo
Cumulative Appreciation Gain $21,973
$43,774
$98,344
$171,682
Equity Build Up $114,900
$114,900
$114,900
$114,900
Total Investment Value $180,346
$252,297
$432,406
$674,457