Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.12% first-year return on $26,439 initial cash invested.
9.12%
Cash On Cash
8.76%
Cap Rate
$1,300
Rent
$201
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,439
Downpayment
20%
$25,180
Closing costs
1%
$1,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,099
Mortgage P&I
50%
$653
Property Taxes
5%
$64
Home Insurance
3%
$44
PManagement
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1801 Ne 14th Ave, Ocala, FL 34470 | $1,400 | 2 | 1 | 800 | 0.3 mi |
1803 Ne 14th Ave, Ocala, FL 34470 | $1,400 | 2 | 1 | 790 | 0.3 mi |
1904 Ne 17th Pl, Apt 8, Ocala, FL 34470 | $950 | 2 | 1 | 784 | 0.8 mi |
940 Ne 36th St, Ocala, FL 34479 | $1,395 | 2 | 1 | 800 | 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
Property Appreciation, yr
3%
Rent Growth, yr
3%
Expense Increase, yr
3%
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality