|
Ranked #3 Best City in the U.S. for Jobs (Forbes Magazine)
|
- Jacksonville is becoming an international logistics powerhouse. (Sky Magazine, 2009)
- Ranked the 9th most affordable place to own real estate. (Forbes Magazine)
- 10th fasting growing city in the U.S. (Forbes)
- Cost of living 6.9% below U.S. average.
- Properties 15% - 30% below market value.
- 3-Year appreciation forecast of 7.7%.
|

|
CURRENT INVENTORY
Please contact us for current inventory.
Or call us at (800) 611-3060
Back to Real Estate Investments »
No properties were found for this city.
Cash Flow and Equity Accumulation
|
| CASH-FLOW |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Gross Scheduled Income |
|
|
|
|
|
|
|
|
| Vacancy Allowance |
|
|
|
|
|
|
|
|
| Total Operating Income |
|
|
|
|
|
|
|
|
| Property Taxes |
|
|
|
|
|
|
|
|
| Insurance |
|
|
|
|
|
|
|
|
| Homeowners Association |
|
|
|
|
|
|
|
|
| Maintenance Reserve |
|
|
|
|
|
|
|
|
| Property Management |
|
|
|
|
|
|
|
|
| minus Total Operating Expenses |
|
|
|
|
|
|
|
|
| Net Operating Income |
|
|
|
|
|
|
|
|
| minus Mortgage Expense |
|
|
|
|
|
|
|
|
| GROSS CASH FLOW |
|
|
|
|
|
|
|
|
| Plus Principle Paydown |
|
|
|
|
|
|
|
|
| Plus Yearly Appreciation |
|
|
|
|
|
|
|
|
| EFFECTIVE NET CASH FLOW |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| EQUITY ACCUMULATION |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Property Value |
|
|
|
|
|
|
|
|
| (Mortgage Balance) |
|
|
|
|
|
|
|
|
| EQUITY (WEALTH) |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| TAX BENEFIT |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Depreciation |
|
|
|
|
|
|
|
|
| Mortgage Interest |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| FINANCIAL PERFORMANCE |
YEAR 1 |
YEAR 2 |
YEAR 3 |
YEAR 4 |
YEAR 5 |
YEAR 10 |
YEAR 20 |
YEAR 30 |
| Capitalization (Cap) Rate |
|
|
|
|
|
|
|
|
| Cash on Cash Return (COC) |
|
|
|
|
|
|
|
|
| Return on Investment (ROI) |
|
|
|
|
|
|
|
|
| Internal Rate of Return (IRR) |
|
|
|
|
|
|
|
|