Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.49% first-year return on $23,100 initial cash invested.
14.49%
Cash On Cash
10.18%
Cap Rate
$1,520
Rent
$279
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,241
Mortgage P&I
38%
$578
Property Taxes
15%
$230
Home Insurance
3%
$38
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10210 Sw 92nd Ter, Ocala, FL 34481 | $1,500 | 2 | 2 | 1144 | 0.1 mi |
10015 Sw 90th Ct, Ocala, FL 34481 | $1,350 | 2 | 2 | 1144 | 0.3 mi |
10235 Sw 87th Ter, Ocala, FL 34481 | $1,300 | 2 | 2 | 1144 | 0.4 mi |
9880 Sw 101st Ln, Ocala, FL 34481 | $1,500 | 2 | 2 | 1144 | 0.7 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