REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

10827 SW 79th Ave, Ocala, FL 34476

2 beds • 2 baths • 936 sqft

Email

This property looks like a bad Long-Term investment with a projected -1.49% first-year return on $34,650 initial cash invested.

-1.49%

Cash On Cash

6.6%

Cap Rate

$1,460

Rent

-$43

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$165k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$34,650

Downpayment

20%

$33,000

Closing costs

1%

$1,650

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,460

Total Expenses

$1,503

Mortgage P&I

60%

$878

Property Taxes

5%

$70

Home Insurance

4%

$58

HOA

8%

$117

PManagement

10%

$146

CapEx

5%

$73

Vacancy

6%

$88

Maintenance

5%

$73

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis