REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
10470 SW 99th Ave, Ocala, FL 34481
$169,900 • 2 beds • 2 baths • 1144 sqft

This property looks like a bad Long-Term investment with a projected -1.14% first-year return on $35,679 initial cash invested.

Cash On Cash
-1.14%
Cap Rate
6.39%
Rent
$1,484
Cashflow
-$34
Rent Confidence:  High
Annual
$17,808
Median
$1,500
Avg
$1,485
Samples
25
Financing
Purchase Price  $170k
Downpayment  20.0%
Interest Rate  6.6%
Mortgage Duration  30yr.
Cash To Invest
Total  $35,679
Downpayment  20% $33,980
Closing costs  1% $1,699
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,484
Total Expenses  $1,518
Mortgage P&I  58% $865
Property Taxes  4% $60
Home Insurance  4% $60
HOA  10% $148
PManagement  10% $148
CapEx  5% $74
Vacancy  6% $89
Maintenance  5% $74
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19880 Sw 101st Ln$15002211440.5 mi
29961 Sw 101st Ln$11002211440.5 mi
39606 Sw 102nd Pl$13952211440.6 mi
410021 Sw 100th Ave$13002211440.7 mi
58954 Sw 101st Pl$14502211441.6 mi
69748 Sw 97th St$16002211051.2 mi
79794 Sw 96th St$15502212011.3 mi
810490 Sw 98th Ave$13002210080.2 mi
99900 Sw 102nd Ln$13002210080.3 mi
109314 Sw 97th Ln, Unit B$16002210721.4 mi
119668 Sw 94th Ave Unit A$16002212151.5 mi
128947 Sw 108th Pl$15002210961.8 mi
1310448 Sw 85th Ct$14502211872 mi
1410481 Sw 85th Ct$16002210942 mi
158305 Sw 101st Place Rd$14502211502.6 mi
1610443 Sw 85th Ct$15502210932.1 mi
179815 Sw 89th Ter, Unit D$15752210781.9 mi
1810892 Sw 88th Ct$15002210862 mi
1910484 Sw 85th Ct$13502210902.1 mi
2010442 Sw 85th Ct, # A$14952210902.1 mi
219505 Sw 93rd Loop$17002212042.1 mi
228228 Sw 108th Loop$15502211332.7 mi
239855 Sw 89th Ter, Unit D$16002212331.8 mi
248678 Sw 95th St, Unit B$16002211792.5 mi
259425 Sw 84th Ter, Unit D$15002211412.9 mi

Projections