Property Analysis for 10060 SW 93rd Ave, Ocala, FL 34481

Long-Term Rental Analysis

10060 SW 93rd Ave, Ocala, FL 34481

$134,900 • 2 beds • 2 baths • 1095 sqft

This property might be a fair Long-Term investment with a projected 8.43% first-year return on $28,329 initial cash invested.

Cash On Cash

8.43%

Cap Rate

8.51%

Rent

$1,520

Cashflow

$199

Rent Confidence: High

Annual

$18,240

Median

$1,500

Avg

$1,520

Samples

Financing

Purchase Price $135k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $28,329

Downpayment 20% $26,980

Closing costs 1% $1,349

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,520

Total Expenses $1,321

Mortgage P&I 45% $682

Property Taxes 4% $55

Home Insurance 3% $47

HOA 9% $142

PManagement 10% $152

CapEx 5% $76

Vacancy 6% $91

Maintenance 5% $76

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	10081 Sw 93rd Ct, Ocala, FL 34481	$1520	2	2	1100	0 mi
2	9314 Sw 97th Ln, Unit B, Ocala, FL 34481	$1600	2	2	1072	0.2 mi
3	9815 Sw 89th Ter, Unit D, Ocala, FL 34481	$1575	2	2	1078	0.5 mi
4	10481 Sw 85th Ct, Ocala, FL 34481	$1600	2	2	1094	0.8 mi
5	10484 Sw 85th Ct, Ocala, FL 34481	$1350	2	2	1090	0.8 mi
6	9606 Sw 102nd Pl, Ocala, FL 34481	$1395	2	2	1144	0.3 mi
7	8947 Sw 108th Pl, Ocala, FL 34481	$1500	2	2	1096	1 mi
8	9880 Sw 101st Ln, Ocala, FL 34481	$1500	2	2	1144	0.6 mi
9	10021 Sw 100th Ave, Ocala, FL 34481	$1300	2	2	1144	0.7 mi
10	8506 Sw 93rd St, Unit B, Ocala, FL 34481	$1800	2	2	1084	1.2 mi
11	8636 Sw 108th St, Ocala, FL 34481	$1600	2	2	1070	1.1 mi
12	8130 Sw 108th Street Rd, Ocala, FL 34481	$1850	2	2	1084	1.5 mi
13	10881 Sw 81st Avenue Rd, Ocala, FL 34481	$1600	2	2	1088	1.6 mi
14	8305 Sw 101st Place Rd, Ocala, FL 34481	$1450	2	2	1150	1 mi
15	9425 Sw 84th Ter, Unit D, Ocala, FL 34481	$1500	2	2	1141	1.1 mi
16	9900 Sw 102nd Ln, Ocala, FL 34481	$1300	2	2	1008	0.6 mi
17	9668 Sw 94th Ave Unit A, Ocala, FL 34481	$1600	2	2	1215	0.4 mi
18	10490 Sw 98th Ave, Ocala, FL 34481	$1300	2	2	1008	0.6 mi
19	8678 Sw 95th St, Unit B, Ocala, FL 34481	$1600	2	2	1179	0.9 mi
20	9794 Sw 96th St, Ocala, FL 34481	$1550	2	2	1201	0.6 mi
21	10834 Sw 89th Ave, Ocala, FL 34481	$1500	2	2	1032	1.1 mi
22	10448 Sw 85th Ct, Ocala, FL 34481	$1450	2	2	1187	0.8 mi
23	8655 Sw 95th St, Ocala, FL 34481	$1450	2	2	1179	0.9 mi
24	10983 Sw 76th Ter, Ocala, FL 34476	$1500	2	2	1112	1.9 mi
25	9855 Sw 89th Ter, Unit D, Ocala, FL 34481	$1600	2	2	1233	0.4 mi

Projections