Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.34% first-year return on $31,479 initial cash invested.
0.34%
Cash On Cash
6.85%
Cap Rate
$1,400
Rent
$9
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,391
Mortgage P&I
56%
$777
Property Taxes
4%
$51
Home Insurance
4%
$52
HOA
11%
$147
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8490 Sw 109th Lane Rd, Ocala, FL 34481 | $1,300 | 2 | 1 | 798 | 0.4 mi |
10433 Sw 85th Ct, Ocala, FL 34481 | $1,200 | 2 | 1 | 962 | 0.8 mi |
11239 Sw 77th Ct, Ocala, FL 34476 | $1,250 | 2 | 1 | 945 | 1.2 mi |
10030 Sw 90th Ct, Ocala, FL 34481 | $1,300 | 2 | 1.5 | 864 | 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
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality