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
Photo
Photo
Photo
See all photos

$260,000

For Sale - Active
5316 Keystone Dr N, Jacksonville, FL 32207
3 Beds
2 Baths
1,125 Square Feet
0.21 Acres Lot
Built in 1955
For Sale - Active
1 Units
Checked: 3 hours ago
Updated: Jun 04, 2025 at 03:33PM

Investment Summary


Monthly Cash Flow
-$491
Cap Rate
4.0%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-5.5%

Property Description


0.21 Acres Lot
Built in 1955
For Sale - Active
1 Units

🏡 Welcome to 5316 Keystone Dr N - A Move-In Ready Gem! Discover comfort and convenience in this beautifully updated 3-bedroom, 1.5-bath home, ideally situated on a spacious corner lot in a quiet, established neighborhood. Step inside to find brand-new luxury vinyl plank (LVP) flooring throughout, creating a fresh and modern feel. The kitchen boasts sleek granite countertops, perfect for both everyday meals and entertainment. Recent major updates include a newer roof, newer HVAC system, brand new septic tank, and drain field giving you peace of mind and long-term value. Enjoy the privacy of a large yard, ideal for outdoor gatherings or gardening. Whether you're a first-time buyer or looking to downsize, this home combines comfort, efficiency, and style. No FHA until 07/15. Don't miss your chance to own this move-in-ready property in a highly desirable location!

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: Carport
  • Details: Attached Carport
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Roof Type: Gable or Hip

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 1351900000
  • Lot Size: 9147 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1955

Tax Information

  • Annual Tax: $2,800

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Duval

Listing Details


Listed by:
HAR SHAING SHAING
904 REALTY LLC
(904) 294-4558

Source:
realMLS (Northeast Florida Multiple Listing Service)
MLS#: 2090232
realMLS (Northeast Florida Multiple Listing Service)

Investment Summary


Monthly Cash Flow
-$491
Cap Rate
4.0%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-5.5%

Purchase Details

Find an Agent

Purchase price:
$260,000
Amount financed:
-$208,000
Down payment:
$52,000
Closing costs:
$7,800
Rehab costs:
$0
Initial cash invested:
$59,800
Square feet:
1,125
Cost per square foot:
$231
Monthly rent per square foot:
$1.42

Financing Details

Find a Lender

Loan amount:
$208,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,362
Property tax:
$233
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,707

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$233-$2,801
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (40%)
40%-$633-$7,601

Cash Flow


Monthly Yearly
Net operating income:
$871 $10,452
Mortgage payments:
-$1,362 -$16,344
Cash flow:
$491 $5,892