55 of 55 properties · ✕ Clear filters · Search: “Jacksonville, FL” — 55 result(s)
3.5% down, great for first-time buyers
Down Payment: $5,775
Loan Amount: $162,011
Fees / MIP: $2,786
Closing Costs: $4,950
Reserves (3mo): $3,404
Total Cash Needed: $14,129
Mortgage P&I+MIP: $1,134.57
Property Tax: $268.12
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $192.50
Vacancy + Mgmt: $251.94
Total: $1,997.13/mo
Market Rent (all units): $1,938
Your Rental Income: $1,938
Cashflow: $-59/mo
Annual: $-710/yr
Cash-on-Cash ROI: -5.0%
Cap Rate: 7.8% · DSCR: 1.71x
| 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 | $9,804 | +$10,784 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $7,525
Loan Amount: $211,106
Fees / MIP: $3,631
Closing Costs: $6,450
Reserves (3mo): $4,435
Total Cash Needed: $18,410
Mortgage P&I+MIP: $1,478.38
Property Tax: $349.38
Insurance: $226.93
HOA: $0.00
Maint + CapEx: $250.84
Vacancy + Mgmt: $317.98
Total: $2,623.51/mo
Market Rent (all units): $2,446
Your Rental Income: $2,446
Cashflow: $-177/mo
Annual: $-2,130/yr
Cash-on-Cash ROI: -11.6%
Cap Rate: 7.3% · DSCR: 1.65x
| 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 | $16,169 | +$17,786 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $7,350
Loan Amount: $206,196
Fees / MIP: $3,546
Closing Costs: $6,300
Reserves (3mo): $4,332
Total Cash Needed: $17,982
Mortgage P&I+MIP: $1,444.00
Property Tax: $341.25
Insurance: $175.73
HOA: $0.00
Maint + CapEx: $245.00
Vacancy + Mgmt: $283.97
Total: $2,489.96/mo
Market Rent (all units): $2,184
Your Rental Income: $2,184
Cashflow: $-306/mo
Annual: $-3,666/yr
Cash-on-Cash ROI: -20.4%
Cap Rate: 6.5% · DSCR: 1.51x
| 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 | $12,521 | +$13,773 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $7,350
Loan Amount: $206,186
Fees / MIP: $3,546
Closing Costs: $6,300
Reserves (3mo): $4,332
Total Cash Needed: $17,981
Mortgage P&I+MIP: $1,443.93
Property Tax: $341.23
Insurance: $214.27
HOA: $360.00
Maint + CapEx: $244.99
Vacancy + Mgmt: $323.58
Total: $2,928.00/mo
Market Rent (all units): $2,489
Your Rental Income: $2,489
Cashflow: $-439/mo
Annual: $-5,267/yr
Cash-on-Cash ROI: -29.3%
Cap Rate: 5.7% · DSCR: 1.72x
| 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 | $4,419 | +$13,258 | 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: $8,750
Loan Amount: $245,472
Fees / MIP: $4,222
Closing Costs: $7,500
Reserves (3mo): $5,157
Total Cash Needed: $21,407
Mortgage P&I+MIP: $1,719.05
Property Tax: $406.25
Insurance: $208.00
HOA: $0.00
Maint + CapEx: $291.66
Vacancy + Mgmt: $311.40
Total: $2,936.36/mo
Market Rent (all units): $2,395
Your Rental Income: $2,395
Cashflow: $-541/mo
Annual: $-6,492/yr
Cash-on-Cash ROI: -30.3%
Cap Rate: 5.7% · DSCR: 1.39x
| 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 | $14,820 | +$16,302 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $11,795
Loan Amount: $330,886
Fees / MIP: $5,691
Closing Costs: $10,110
Reserves (3mo): $6,952
Total Cash Needed: $28,856
Mortgage P&I+MIP: $2,317.21
Property Tax: $547.61
Insurance: $289.07
HOA: $3.00
Maint + CapEx: $393.15
Vacancy + Mgmt: $399.93
Total: $3,949.97/mo
Market Rent (all units): $3,076
Your Rental Income: $3,076
Cashflow: $-874/mo
Annual: $-10,483/yr
Cash-on-Cash ROI: -36.3%
Cap Rate: 5.1% · DSCR: 1.33x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $5,962 | +$17,886 | 300% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
SpillDeals v5 · Estimates only — verify before making offers
Download your full deal list as a formatted PDF report — perfect for sharing with partners and lenders.