Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.29% first-year return on $21,000 initial cash invested.
28.29%
Cash On Cash
13.1%
Cap Rate
2.1
DSCR
$1,540
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,045
Mortgage P&I
34%
$520
Property Taxes
6%
$90
Home Insurance
2%
$35
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1501 Nw 19th Ct, Ocala, FL 34475 | $1,650 | 3 | 1 | 1092 | 1.2 mi |
1023 Ne 5th St, Ocala, FL 34470 | $1,600 | 3 | 1 | 1098 | 1.6 mi |
1022 Ne 13th St, Ocala, FL 34470 | $1,500 | 3 | 1 | 1119 | 1.7 mi |
1517 Se 3rd Ave, Ocala, FL 34471 | $1,575 | 3 | 1 | 1171 | 1.3 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