Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.54% first-year return on $27,300 initial cash invested.
5.54%
Cash On Cash
7.57%
Cap Rate
1.3
DSCR
$1,250
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,124
Mortgage P&I
51%
$632
Property Taxes
10%
$122
Home Insurance
4%
$46
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1621 Ne 29th St, Ocala, FL 34479 | $1,250 | 2 | 1 | 748 | 0.8 mi |
940 Ne 36th St, Ocala, FL 34479 | $1,395 | 2 | 1 | 800 | 0 mi |
1605 Ne 38th St, Ocala, FL 34479 | $1,300 | 2 | 1 | 672 | 0.6 mi |
2000 Nw 43rd St, Apt 1, Ocala, FL 34475 | $1,175 | 2 | 1 | 780 | 1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality