REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
10335 SW 98th Ave, Ocala, FL 34481
$145,5002 beds • 2 baths • 1352 sqft

This property might be a fair Long-Term investment with a projected 8.6% first-year return on $30,555 initial cash invested.

Cash On Cash
8.6%
Cap Rate
8.89%
Rent
$1,700
Signal: Low
Cashflow
$219
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  $1,700
Total Expenses  $1,481
Mortgage P&I  $774
Property Taxes  $72
Home Insurance  $51
HOA  $142
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
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
59887 Sw 99th Loop$22002213340.6 mi
69734 Sw 96th St$15502213521.1 mi
79721 Sw 102nd Ter$21002213441.2 mi
89932 Sw 104th Ave$25002213441.3 mi
910277 Sw 96th Loop$17502213441.4 mi
109890 Sw 99th Loop$22002214310.7 mi
1110230 Sw 91st Ct$15002213041 mi
129891 Sw 99th Loop$24002214680.6 mi
138973 Sw 94th Ln, Unit B$16502213601.9 mi
149112 Sw 91st Cir$20002213651.9 mi
158883 Sw 94th Ln, Unit C$16502213412 mi
168670 Sw 97th St, Unit A$17002213412.1 mi
178829 Sw 94th St, Unit E$16502213692.2 mi
188701 Sw 94th St, Unit D$15502213412.2 mi
199652 Sw 84th Ter, Unit B$16002213662.3 mi
208864 Sw 92nd Ln, Unit B$18502213692.2 mi
218680 Sw 94th St, Unit C$16502213692.3 mi
228896 Sw 90th St, Unit D$17002213682.5 mi
238710 Sw 91st Pl, Unit D$19002213662.6 mi
249880 Sw 101st Ln$14002211440.3 mi
258640 Sw 94th St, Unit F$15502213222.5 mi