Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.94% first-year return on $15,750 initial cash invested.
45.94%
Cash On Cash
16.96%
Cap Rate
2.81
DSCR
$1,610
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,007
Mortgage P&I
23%
$377
Property Taxes
4%
$66
Home Insurance
2%
$26
HOA
7%
$120
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11090 Sw 76th Ter, Ocala, FL 34476 | $1,400 | 2 | 2 | 1280 | 0.2 mi |
11120 Sw 71st Terrace Rd, Ocala, FL 34476 | $1,675 | 2 | 2 | 1290 | 0.4 mi |
7296 Sw 115th Pl, Ocala, FL 34476 | $1,700 | 2 | 2 | 1283 | 0.4 mi |
7119 Sw 115th Loop, Ocala, FL 34476 | $1,700 | 2 | 2 | 1287 | 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