Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Yulee at 85877 N Harts Rd, Yulee, FL, 32097 with 5% annual appreciation on a $290,000 basis while $2,646/mo rent supports operations. Total monthly income totals $2,646/mo and a $1,419/mo payment preserves $722/mo for cash returns. Annual cash flow comes to $8,663/yr on $96,135 deployed, and return on cash invested reaches 28.92% in year one. Equity gained on principal adds $1,871/yr, and five-year appreciation sums $80,122 alongside rental yield of 10.95%. Five-year ROI measures 151.74% and total cumulative return in cash totals $145,876.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,646/mo property income versus a $1,419/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1954
2.50 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-05-05 | Listed for sale | $290,000 |
| 2025-05-01 | Listing removed | $300,000 |
| 2024-10-05 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-10 | $214.80 | 7.51% | $62,606 | 3.00% |
| 2022-06-10 | $199.79 | -54.43% | $60,783 | 3.00% |
| 2021-06-10 | $438.42 | 117.69% | $59,013 | 1.40% |
Listed by: Diana Gray • ERA FERNANDINA BEACH REALTY YULEE OFFICE
Mls Name: AINCAR
Mls Provider:
Mls ID: #112225
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
