B72
Jacksonville, FL 32244
4820 Avent Drive
$249,900
$249,900
B72
6d
$323/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 7, 2026
4820 Avent Drive
Jacksonville, FL 32244
4 bd · 2 ba · 1,579 sqft
Est. rent $2,660/mo · HUD 2025 SAFMR · ZIP 32244
$249,900
B72
6d
$323/mo
4820 Avent Drive
Jacksonville, FL 32244
4 bd · 2 ba · 1,579 sqft
Est. rent $2,660/mo · HUD 2025 SAFMR · ZIP 32244
Refreshed Jul 7, 2026
Deal verdict
6d on marketB72
Cashflow/mo
$323/moCash-flowing
List price
$249,900
6d on market
Cap rate
7.7%
Cash-on-cash
5.5%
DSCR
1.25x
Cashflow breakdown
Cash-flowing
Section 8 rent$2,660
Property tax-$190
From listing data
Net monthly cashflow$323
Annual cashflow
$3,873
30-yr trend
Assumes 25% down · 7.20% APR · 30-yr fixed. Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
30-year projection
FRED-driven
Total cashflow
$672,330
Appreciation
$356,673
Total return
1471%
Annualized IRR
9.6%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $33k | $20k | $4.7k | $257k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.