Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.49% first-year return on $23,100 initial cash invested.
22.49%
Cash On Cash
11.44%
Cap Rate
1.98
DSCR
$1,700
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,267
Mortgage P&I
31%
$531
Property Taxes
15%
$256
Home Insurance
2%
$38
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2715 Sw 153rd Ln, Ocala, FL 34473 | $1,599 | 3 | 2 | 1337 | 0.2 mi |
14981 Sw 25th Cir, Ocala, FL 34473 | $1,595 | 3 | 2 | 1357 | 0.4 mi |
2688 Sw 154th Place Rd, Ocala, FL 34473 | $1,695 | 3 | 2 | 1357 | 0.4 mi |
2228 Sw 156th Loop, Ocala, FL 34473 | $1,600 | 3 | 2 | 1331 | 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