Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.34% first-year return on $29,190 initial cash invested.
2.34%
Cash On Cash
7.46%
Cap Rate
1.2
DSCR
$1,670
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,613
Mortgage P&I
43%
$723
Property Taxes
17%
$286
Home Insurance
3%
$49
HOA
7%
$120
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10962 Sw 81st Ave, Ocala, FL 34481 | $1,700 | 2 | 2 | 1528 | 0.4 mi |
7157 Sw 113th Loop, Ocala, FL 34476 | $1,600 | 2 | 2 | 1554 | 0.7 mi |
8037 Sw 115th Loop, Ocala, FL 34481 | $1,550 | 2 | 2 | 1466 | 0.5 mi |
8067 Sw 115th Loop, Ocala, FL 34481 | $1,450 | 2 | 2 | 1456 | 0.6 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