New Construction SFR Sold by the Jacksonville Property Team for $324k

Property Type:

New Construction

Purchase Price: $324,900

Gross Rent: $2,045

Estimated Cap Rate (year 1): 5.8

Estimated Cash Flow (year 1): $5,233

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:	$5,233	$6,629	$11,703	$46,630
?Total equity:	$105,200	$215,293	$391,507	$1,866,060

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	6%	6%	8%	19%
?Cash on Cash Return:	6%	7%	12%	49%
?Return on Equity:	5%	3%	3%	3%
?Internal Rate of Return (IRR):	-6%	19%	18%	15%
?Return on Investment:	-6%	127%	352%	2,388%