Home » Properties » New Construction SFR Sold by the Jacksonville Property Team for $289k

New Construction SFR Sold by the Jacksonville Property Team for $289k

Name: Citrus Springs, FL New Construction Duplex for Sale for $289k
Published: 2026-03-24T03:33:24+00:00

Property Type:

New Construction

Purchase Price: $289,900

Gross Rent: $1,815

Cap Rate (year 1): 5.7

Cash Flow (year 1): $4,928

1,617 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$4,928	$6,167	$10,666	$41,654
?Total equity:	$94,042	$192,928	$350,822	$1,665,038

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	6%	6%	8%	18%
?Cash on Cash Return:	6%	8%	13%	51%
?Return on Equity:	5%	3%	3%	3%
?Internal Rate of Return (IRR):	-1%	21%	19%	15%
?Return on Investment:	-1%	142%	381%	2,627%

You need to be logged in to view this content. Please choose from the options below to view the entire Proforma.