Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.27% first-year return on $39,165 initial cash invested.
2.27%
Cash On Cash
6.62%
Cap Rate
1.2
DSCR
$1,920
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,165
Downpayment
20%
$37,300
Closing costs
1%
$1,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,846
Mortgage P&I
45%
$859
Property Taxes
14%
$272
Home Insurance
3%
$66
HOA
8%
$150
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10211 Sw 93rd Ct, Ocala, FL 34481 | $1,595 | 3 | 2 | 1456 | 0.3 mi |
9940 Sw 100th Terrace Rd, Ocala, FL 34481 | $2,000 | 3 | 2 | 1434 | 0.8 mi |
8680 Sw 94th Ln, Unit G, Ocala, FL 34481 | $1,550 | 3 | 2 | 1409 | 0.7 mi |
8304 Sw 107th Pl, Ocala, FL 34481 | $1,500 | 3 | 2 | 1404 | 1.1 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