Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.54% first-year return on $29,379 initial cash invested.
10.54%
Cash On Cash
8.72%
Cap Rate
1.5
DSCR
$1,620
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,362
Mortgage P&I
42%
$678
Property Taxes
4%
$66
Home Insurance
3%
$49
HOA
9%
$148
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8670 Sw 97th St, Unit A, Ocala, FL 34481 | $1,800 | 2 | 2 | 1341 | 0.4 mi |
8671 Sw 97th St, Unit C, Ocala, FL 34481 | $1,650 | 2 | 2 | 1341 | 0.4 mi |
8738 Sw 95th Ln, Unit G, Ocala, FL 34481 | $1,650 | 2 | 2 | 1341 | 0.5 mi |
8741 Sw 96th Ln, Unit E, Ocala, FL 34481 | $1,600 | 2 | 2 | 1350 | 0.4 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