3BR / 2BA – Jacksonville, FL
Purchase Price: $235,000
Estimated Monthly Rent: $1,750
| Metric | Monthly | Annual |
|---|---|---|
| Gross Income | $1,750 | $21,000 |
| Vacancy (5%) | -$88 | -$1,050 |
| Maintenance & CapEx | -$150 | -$1,800 |
| Property Management (10%) | -$175 | -$2,100 |
| Insurance & Taxes | -$200 | -$2,400 |
| Net Operating Income (NOI) | $1,137 | $13,650 |
| Annual Debt Service | $9,200 | |
| Cash Flow (After Financing) | $4,450 | |