New Construction SFR Sold by the Jacksonville Property Team for $342k

Property Type:

New Construction

Purchase Price: $489,900

Gross Rent: $2,990

Estimated Cap Rate (year 1): 5.6

Estimated Cash Flow (year 1): $6,773

1,954 SQ. FT

All figures are estimates and are not guaranteed.

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$6,773	$8,794	$16,181	$67,097
?Total equity:	$158,625	$324,630	$590,334	$2,813,736

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	6%	6%	8%	18%
?Cash on Cash Return:	5%	6%	11%	46%
?Return on Equity:	4%	3%	3%	2%
?Internal Rate of Return (IRR):	-9%	18%	18%	14%
?Return on Investment:	-9%	120%	336%	2,307%