20 of 20 properties · ✕ Clear filters · Search: “Jacksonville” — 20 result(s)
3.5% down, great for first-time buyers
Down Payment: $9,765
Loan Amount: $273,947
Fees / MIP: $4,712
Closing Costs: $8,370
Reserves (3mo): $5,755
Total Cash Needed: $23,890
Mortgage P&I+MIP: $1,918.46
Property Tax: $453.38
Insurance: $231.87
HOA: $0.00
Maint + CapEx: $325.50
Vacancy + Mgmt: $353.42
Total: $3,282.62/mo
Market Rent (all units): $2,719
Your Rental Income: $2,719
Cashflow: $-564/mo
Annual: $-6,768/yr
Cash-on-Cash ROI: -28.3%
Cap Rate: 5.8% · DSCR: 0.71x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $4,782 | +$14,347 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $9,100
Loan Amount: $255,281
Fees / MIP: $4,391
Closing Costs: $7,800
Reserves (3mo): $5,363
Total Cash Needed: $22,263
Mortgage P&I+MIP: $1,787.74
Property Tax: $422.48
Insurance: $210.67
HOA: $45.00
Maint + CapEx: $303.32
Vacancy + Mgmt: $314.75
Total: $3,083.96/mo
Market Rent (all units): $2,421
Your Rental Income: $2,421
Cashflow: $-663/mo
Annual: $-7,954/yr
Cash-on-Cash ROI: -35.7%
Cap Rate: 5.2% · DSCR: 0.63x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $4,345 | +$13,035 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $8,400
Loan Amount: $235,643
Fees / MIP: $4,053
Closing Costs: $7,200
Reserves (3mo): $4,951
Total Cash Needed: $20,550
Mortgage P&I+MIP: $1,650.22
Property Tax: $389.98
Insurance: $190.53
HOA: $138.00
Maint + CapEx: $279.99
Vacancy + Mgmt: $298.45
Total: $2,947.17/mo
Market Rent (all units): $2,296
Your Rental Income: $2,296
Cashflow: $-651/mo
Annual: $-7,817/yr
Cash-on-Cash ROI: -38.0%
Cap Rate: 5.0% · DSCR: 0.61x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,930 | +$11,789 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $11,265
Loan Amount: $316,020
Fees / MIP: $5,435
Closing Costs: $9,656
Reserves (3mo): $6,639
Total Cash Needed: $27,560
Mortgage P&I+MIP: $2,213.10
Property Tax: $523.01
Insurance: $220.93
HOA: $9.00
Maint + CapEx: $375.49
Vacancy + Mgmt: $353.29
Total: $3,694.83/mo
Market Rent (all units): $2,718
Your Rental Income: $2,718
Cashflow: $-977/mo
Annual: $-11,726/yr
Cash-on-Cash ROI: -42.5%
Cap Rate: 4.6% · DSCR: 0.56x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $4,557 | +$13,670 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $13,715
Loan Amount: $384,753
Fees / MIP: $6,617
Closing Costs: $11,756
Reserves (3mo): $8,083
Total Cash Needed: $33,554
Mortgage P&I+MIP: $2,694.44
Property Tax: $636.76
Insurance: $333.20
HOA: $9.00
Maint + CapEx: $457.16
Vacancy + Mgmt: $437.46
Total: $4,568.02/mo
Market Rent (all units): $3,365
Your Rental Income: $3,365
Cashflow: $-1,203/mo
Annual: $-14,435/yr
Cash-on-Cash ROI: -43.0%
Cap Rate: 4.6% · DSCR: 0.55x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $6,872 | +$20,617 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $8,925
Loan Amount: $250,371
Fees / MIP: $4,306
Closing Costs: $7,650
Reserves (3mo): $5,260
Total Cash Needed: $21,834
Mortgage P&I+MIP: $1,753.36
Property Tax: $414.36
Insurance: $190.53
HOA: $161.00
Maint + CapEx: $297.49
Vacancy + Mgmt: $300.88
Total: $3,117.62/mo
Market Rent (all units): $2,314
Your Rental Income: $2,314
Cashflow: $-803/mo
Annual: $-9,638/yr
Cash-on-Cash ROI: -44.1%
Cap Rate: 4.5% · DSCR: 0.54x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,930 | +$11,789 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $9,100
Loan Amount: $255,281
Fees / MIP: $4,391
Closing Costs: $7,800
Reserves (3mo): $5,363
Total Cash Needed: $22,263
Mortgage P&I+MIP: $1,787.74
Property Tax: $422.48
Insurance: $190.53
HOA: $138.00
Maint + CapEx: $303.32
Vacancy + Mgmt: $301.70
Total: $3,143.77/mo
Market Rent (all units): $2,321
Your Rental Income: $2,321
Cashflow: $-823/mo
Annual: $-9,877/yr
Cash-on-Cash ROI: -44.4%
Cap Rate: 4.5% · DSCR: 0.54x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,930 | +$11,789 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $7,175
Loan Amount: $201,277
Fees / MIP: $3,462
Closing Costs: $6,150
Reserves (3mo): $4,229
Total Cash Needed: $17,553
Mortgage P&I+MIP: $1,409.56
Property Tax: $333.11
Insurance: $157.33
HOA: $135.00
Maint + CapEx: $239.16
Vacancy + Mgmt: $238.84
Total: $2,512.99/mo
Market Rent (all units): $1,837
Your Rental Income: $1,837
Cashflow: $-676/mo
Annual: $-8,110/yr
Cash-on-Cash ROI: -46.2%
Cap Rate: 4.3% · DSCR: 0.52x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,245 | +$9,735 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $9,695
Loan Amount: $271,973
Fees / MIP: $4,678
Closing Costs: $8,310
Reserves (3mo): $5,714
Total Cash Needed: $23,718
Mortgage P&I+MIP: $1,904.64
Property Tax: $450.11
Insurance: $190.53
HOA: $161.00
Maint + CapEx: $323.16
Vacancy + Mgmt: $304.46
Total: $3,333.89/mo
Market Rent (all units): $2,342
Your Rental Income: $2,342
Cashflow: $-992/mo
Annual: $-11,903/yr
Cash-on-Cash ROI: -50.2%
Cap Rate: 4.0% · DSCR: 0.48x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,930 | +$11,789 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $14,922
Loan Amount: $418,607
Fees / MIP: $7,200
Closing Costs: $12,790
Reserves (3mo): $8,795
Total Cash Needed: $36,506
Mortgage P&I+MIP: $2,931.52
Property Tax: $692.78
Insurance: $317.33
HOA: $8.00
Maint + CapEx: $497.38
Vacancy + Mgmt: $432.77
Total: $4,879.80/mo
Market Rent (all units): $3,329
Your Rental Income: $3,329
Cashflow: $-1,551/mo
Annual: $-18,609/yr
Cash-on-Cash ROI: -51.0%
Cap Rate: 3.9% · DSCR: 0.47x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $6,545 | +$19,635 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $14,875
Loan Amount: $417,292
Fees / MIP: $7,177
Closing Costs: $12,750
Reserves (3mo): $8,767
Total Cash Needed: $36,391
Mortgage P&I+MIP: $2,922.32
Property Tax: $690.61
Insurance: $331.47
HOA: $63.00
Maint + CapEx: $495.82
Vacancy + Mgmt: $441.72
Total: $4,944.94/mo
Market Rent (all units): $3,398
Your Rental Income: $3,398
Cashflow: $-1,547/mo
Annual: $-18,565/yr
Cash-on-Cash ROI: -51.0%
Cap Rate: 3.9% · DSCR: 0.47x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $6,836 | +$20,510 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $10,325
Loan Amount: $289,657
Fees / MIP: $4,982
Closing Costs: $8,850
Reserves (3mo): $6,085
Total Cash Needed: $25,260
Mortgage P&I+MIP: $2,028.48
Property Tax: $479.38
Insurance: $152.93
HOA: $3.00
Maint + CapEx: $344.16
Vacancy + Mgmt: $283.01
Total: $3,290.96/mo
Market Rent (all units): $2,177
Your Rental Income: $2,177
Cashflow: $-1,114/mo
Annual: $-13,368/yr
Cash-on-Cash ROI: -52.9%
Cap Rate: 3.7% · DSCR: 0.45x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,154 | +$9,463 | 300% |
3.5% down, great for first-time buyers
Down Payment: $15,400
Loan Amount: $432,021
Fees / MIP: $7,430
Closing Costs: $13,200
Reserves (3mo): $9,076
Total Cash Needed: $37,676
Mortgage P&I+MIP: $3,025.46
Property Tax: $714.98
Insurance: $331.47
HOA: $63.00
Maint + CapEx: $513.32
Vacancy + Mgmt: $444.16
Total: $5,092.39/mo
Market Rent (all units): $3,417
Your Rental Income: $3,417
Cashflow: $-1,676/mo
Annual: $-20,109/yr
Cash-on-Cash ROI: -53.4%
Cap Rate: 3.7% · DSCR: 0.45x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $6,836 | +$20,510 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $8,715
Loan Amount: $244,490
Fees / MIP: $4,205
Closing Costs: $7,470
Reserves (3mo): $5,137
Total Cash Needed: $21,322
Mortgage P&I+MIP: $1,712.17
Property Tax: $404.62
Insurance: $227.60
HOA: $192.00
Maint + CapEx: $290.50
Vacancy + Mgmt: $274.27
Total: $3,101.16/mo
Market Rent (all units): $2,110
Your Rental Income: $2,110
Cashflow: $-991/mo
Annual: $-11,897/yr
Cash-on-Cash ROI: -55.8%
Cap Rate: 3.5% · DSCR: 0.42x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $4,694 | +$14,083 | 300% |
| HIGH | New Water Heater | $2,650 | +$3,445 | 130% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $8,610
Loan Amount: $241,535
Fees / MIP: $4,154
Closing Costs: $7,380
Reserves (3mo): $5,074
Total Cash Needed: $21,064
Mortgage P&I+MIP: $1,691.48
Property Tax: $399.73
Insurance: $162.67
HOA: $161.00
Maint + CapEx: $286.99
Vacancy + Mgmt: $248.95
Total: $2,950.82/mo
Market Rent (all units): $1,915
Your Rental Income: $1,915
Cashflow: $-1,036/mo
Annual: $-12,429/yr
Cash-on-Cash ROI: -59.0%
Cap Rate: 3.2% · DSCR: 0.39x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $3,355 | +$10,065 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $13,122
Loan Amount: $368,110
Fees / MIP: $6,331
Closing Costs: $11,247
Reserves (3mo): $7,734
Total Cash Needed: $32,102
Mortgage P&I+MIP: $2,577.89
Property Tax: $609.21
Insurance: $167.87
HOA: $0.00
Maint + CapEx: $437.39
Vacancy + Mgmt: $305.67
Total: $4,098.02/mo
Market Rent (all units): $2,351
Your Rental Income: $2,351
Cashflow: $-1,747/mo
Annual: $-20,961/yr
Cash-on-Cash ROI: -65.3%
Cap Rate: 2.7% · DSCR: 0.32x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $11,960 | +$13,157 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $6,825
Loan Amount: $191,468
Fees / MIP: $3,293
Closing Costs: $5,850
Reserves (3mo): $4,023
Total Cash Needed: $16,698
Mortgage P&I+MIP: $1,340.86
Property Tax: $316.88
Insurance: $150.00
HOA: $375.00
Maint + CapEx: $227.50
Vacancy + Mgmt: $221.57
Total: $2,631.80/mo
Market Rent (all units): $1,704
Your Rental Income: $1,704
Cashflow: $-927/mo
Annual: $-11,130/yr
Cash-on-Cash ROI: -66.7%
Cap Rate: 2.5% · DSCR: 0.31x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $2,747 | +$8,242 | 300% |
3.5% down, great for first-time buyers
Down Payment: $21,000
Loan Amount: $589,132
Fees / MIP: $10,132
Closing Costs: $18,000
Reserves (3mo): $12,377
Total Cash Needed: $51,377
Mortgage P&I+MIP: $4,125.71
Property Tax: $975.00
Insurance: $355.33
HOA: $124.00
Maint + CapEx: $700.00
Vacancy + Mgmt: $485.63
Total: $6,765.68/mo
Market Rent (all units): $3,736
Your Rental Income: $3,736
Cashflow: $-3,030/mo
Annual: $-36,360/yr
Cash-on-Cash ROI: -70.8%
Cap Rate: 2.2% · DSCR: 0.27x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $7,329 | +$21,986 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
3.5% down, great for first-time buyers
Down Payment: $5,596
Loan Amount: $157,004
Fees / MIP: $2,700
Closing Costs: $4,797
Reserves (3mo): $3,299
Total Cash Needed: $13,692
Mortgage P&I+MIP: $1,099.50
Property Tax: $259.84
Insurance: $170.13
HOA: $441.00
Maint + CapEx: $186.55
Vacancy + Mgmt: $201.63
Total: $2,358.66/mo
Market Rent (all units): $1,551
Your Rental Income: $1,551
Cashflow: $-808/mo
Annual: $-9,691/yr
Cash-on-Cash ROI: -70.8%
Cap Rate: 2.2% · DSCR: 0.27x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $12,122 | +$13,334 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $13,996
Loan Amount: $392,657
Fees / MIP: $6,753
Closing Costs: $11,997
Reserves (3mo): $8,249
Total Cash Needed: $34,243
Mortgage P&I+MIP: $2,749.79
Property Tax: $649.84
Insurance: $466.40
HOA: $0.00
Maint + CapEx: $466.55
Vacancy + Mgmt: $345.36
Total: $4,677.94/mo
Market Rent (all units): $2,657
Your Rental Income: $2,657
Cashflow: $-2,021/mo
Annual: $-24,255/yr
Cash-on-Cash ROI: -70.8%
Cap Rate: 2.2% · DSCR: 0.26x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $33,231 | +$36,554 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
SpillDeals v5 · Estimates only — verify before making offers
This property is reserved for Pro members. Upgrade to see full financials, cash flow projections, and loan breakdowns on every A and B grade deal.
Download your full deal list as a formatted PDF report — perfect for sharing with partners and lenders.