Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
See all photos

$185,000

For Sale - Active
4816 Playschool Dr, Jacksonville, FL 32210
2 Beds
3 Baths
1,183 Square Feet
0.00 Acres Lot
Built in 2007
For Sale - Active
1 Units
Checked: 1 day ago
Updated: May 15, 2025 at 12:28AM

Investment Summary


Monthly Cash Flow
-$381
Cap Rate
3.7%
Cash-on-Cash Return
-10.7%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-6.4%

Property Description


0.00 Acres Lot
Built in 2007
For Sale - Active
1 Units

Experience stress-free living in this beautiful two-story townhome! Highlights of this home include a fenced patio, stunning kitchen cabinetry, a large pantry, and a unique office nook tucked under the stairs. All appliances, including the washer, will stay. Each bedroom features its own private bathroom and a walk-in closet. The community provides access to a pool and playground and is ideally situated close to I-295. Buyer is responsible for verifying all measurements.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage, Garage Door Opener
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 1
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Gable or Hip

HOA

  • Has HOA: Yes
  • Association: May Management
  • HOA Fee: $548/quarterly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 0142737048
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2007

Tax Information

  • Annual Tax: $2,596

Utilities

  • Heating: Central
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Duval

Listing Details


Listed by:
Valentina Ductan
Option One Florida Realty LLC
(407) 415-5296

Source:
BeachesMLS
MLS#: F10491482
BeachesMLS

Investment Summary


Monthly Cash Flow
-$381
Cap Rate
3.7%
Cash-on-Cash Return
-10.7%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-6.4%

Purchase Details

Find an Agent

Purchase price:
$185,000
Amount financed:
-$148,000
Down payment:
$37,000
Closing costs:
$5,550
Rehab costs:
$0
Initial cash invested:
$42,550
Square feet:
1,183
Cost per square foot:
$156
Monthly rent per square foot:
$1.18

Financing Details

Find a Lender

Loan amount:
$148,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$948
Property tax:
$216
Insurance:
$98
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,262

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,400 $16,800
Vacancy loss: (6%)
6% -$84 -$1,008
Operating income:
$1,316 $15,792

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$216-$2,596
Insurance: (7%)
7%-$98-$1,176
Property management: (8%)
8%-$112-$1,344
Repairs & maintenance: (5%)
5%-$70-$840
Capital expenditures: (5%)
5%-$70-$840
HOA fees: (13%)
13%-$183-$2,196
Total operating expenses: (54%)
54%-$749-$8,992

Cash Flow


Monthly Yearly
Net operating income:
$567 $6,804
Mortgage payments:
-$948 -$11,376
Cash flow:
$381 $4,572