Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.86% first-year return on $16,800 initial cash invested.
34.86%
Cash On Cash
14.4%
Cap Rate
2.41
DSCR
$1,490
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,002
Mortgage P&I
27%
$398
Property Taxes
13%
$190
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10210 Sw 92nd Ter, Ocala, FL 34481 | $1,450 | 2 | 2 | 1144 | 0.1 mi |
10081 Sw 93rd Ave, Ocala, FL 34481 | $1,450 | 2 | 2 | 1144 | 0.1 mi |
10015 Sw 90th Ct, Ocala, FL 34481 | $1,400 | 2 | 2 | 1144 | 0.3 mi |
8954 Sw 101st Pl, Ocala, FL 34481 | $1,350 | 2 | 2 | 1144 | 0.3 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