REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
10335 SW 98th Ave, Ocala, FL 34481
$145,500 • 2 beds • 2 baths • 1352 sqft

This property could be a profitable Long-Term investment with a projected 12.29% first-year return on $30,555 initial cash invested.

Cash On Cash
12.29%
Cap Rate
9.72%
Rent
$1,827
Cashflow
$313
Rent Confidence:  High
Annual
$21,924
Median
$1,700
Avg
$1,826
Samples
25
Financing
Purchase Price  $146k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $30,555
Downpayment  $29,100
Closing costs  $1,455
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,827
Total Expenses  $1,514
Mortgage P&I  $774
Property Taxes  $72
Home Insurance  $51
HOA  $142
PManagement  $183
CapEx  $91
Vacancy  $110
Maintenance  $91
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110060 Sw 99th Ter$11002213560.5 mi
29877 Sw 99th Loop$22002213450.6 mi
39875 Sw 99th Loop$22002213450.6 mi
49885 Sw 99th Loop$17002213440.6 mi
59895 Sw 99th Loop$20002213440.7 mi
69887 Sw 99th Loop$22002213340.6 mi
79734 Sw 96th St$15502213521.1 mi
89721 Sw 102nd Ter$21002213441.2 mi
99932 Sw 104th Ave$25002213441.3 mi
1010251 Sw 98th Place Rd$23002213441.4 mi
1110277 Sw 96th Loop$17502213441.4 mi
129890 Sw 99th Loop$22002214310.7 mi
1310230 Sw 91st Ct$15002213041 mi
149891 Sw 99th Loop$24002214680.6 mi
158741 Sw 96th Ln, Unit E$16002213502 mi
168973 Sw 94th Ln, Unit B$16502213601.9 mi
179112 Sw 91st Cir$20002213651.9 mi
188883 Sw 94th Ln, Unit C$16502213412 mi
198670 Sw 97th St, Unit A$17002213412.1 mi
208829 Sw 94th St, Unit E$16502213692.2 mi
218701 Sw 94th St, Unit D$15502213412.2 mi
229652 Sw 84th Ter, Unit B$16002213662.3 mi
238680 Sw 94th St, Unit C$16502213692.3 mi
249880 Sw 101st Ln$15002211440.3 mi
259606 Sw 102nd Pl$13952211440.3 mi