REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
11536 SW 70th Ct, Ocala, FL 34476
$210,000 • 2 beds • 2 baths • 1557 sqft

This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $44,100 initial cash invested.

Cash On Cash
-13.66%
Cap Rate
4.02%
Rent
$1,749
Cashflow
-$502
Rent Confidence:  High
Annual
$20,988
Median
$1,700
Avg
$1,748
Samples
25
Financing
Purchase Price  $210k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $44,100
Downpayment  $42,000
Closing costs  $2,100
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,749
Total Expenses  $2,251
Mortgage P&I  $1,118
Property Taxes  $297
Home Insurance  $74
HOA  $308
PManagement  $175
CapEx  $87
Vacancy  $105
Maintenance  $87
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
111270 Sw 71st Terrace Rd$18502215500.3 mi
211155 Sw 75th Ter$15252214971 mi
310570 Sw 67th Ct$20002216731.5 mi
48067 Sw 115th Loop$14502214561.7 mi
57221 Sw 115th Pl$19952212870.4 mi
68238 Sw 100th Street Rd$19752215123 mi
76035 Sw 98th Street Rd$15902214943 mi
810912 Sw 80th Ct$18002213401.7 mi
98650 Sw 95th St, Unit A$18002215503.9 mi
106382 Sw 103rd Street Rd$15502213361.7 mi
118648 Sw 95th Ln, Unit C$17002215713.9 mi
126818 Sw 113th Pl$24952220410.4 mi
138747 Sw 98th Street Rd, Unit E$16002215283.9 mi
148368 Sw 101st Place Rd, Unit A$16252214222.9 mi
158757 Sw 97th Lane Rd, Unit C$17002214903.7 mi
168287 Sw 116th St$17002213502.3 mi
1711480 Sw 78th Cir$16002212291.4 mi
185802 Sw 111th Place Rd$20002212742 mi
1911602 Sw 70th Ct$17502210790.2 mi
2010012 Sw 62nd Cir$18002213202.8 mi
218696 Sw 88th Court Rd, Unit A$18502217273.7 mi
2210961 Sw 84th Ave$14002212242.2 mi
239652 Sw 84th Ter, Unit B$16002213663.7 mi
2410976 Sw 62nd Ter$14502211441.5 mi
258720 Sw 97th St, Unit E$19002217483.9 mi