New Construction SFR Sold by the Jacksonville Property Team for $345k

Property Type:

New Construction

Purchase Price: $345,900

Gross Rent: $2,095

Estimated Cap Rate (year 1): 5.5

Estimated Cash Flow (year 1): $4,651

1,761 SQ. FT

All figures are estimates and are not guaranteed.

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$4,651	$6,068	$11,245	$46,931
?Total equity:	$111,999	$229,209	$416,813	$1,986,674

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	6%	6%	7%	18%
?Cash on Cash Return:	5%	6%	11%	46%
?Return on Equity:	4%	3%	3%	2%
?Internal Rate of Return (IRR):	-7%	19%	18%	14%
?Return on Investment:	-7%	123%	342%	2,340%