Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.75% first-year return on $30,429 initial cash invested.
-3.75%
Cash On Cash
5.62%
Cap Rate
0.96
DSCR
$1,390
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,485
Mortgage P&I
51%
$704
Property Taxes
13%
$183
Home Insurance
4%
$51
HOA
13%
$185
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8954 Sw 104th Ln, Ocala, FL 34481 | $1,200 | 2 | 1 | 864 | 0.4 mi |
10832 Sw 85th Ter, Ocala, FL 34481 | $1,200 | 2 | 1 | 906 | 1 mi |
10030 Sw 90th Ct, Ocala, FL 34481 | $1,300 | 2 | 1.5 | 864 | 0.3 mi |
8711 Sw 109th Ln, Ocala, FL 34481 | $1,175 | 2 | 1 | 824 | 1.2 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