Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.81% first-year return on $25,200 initial cash invested.
6.81%
Cash On Cash
8.1%
Cap Rate
1.34
DSCR
$1,280
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,137
Mortgage P&I
47%
$603
Property Taxes
12%
$159
Home Insurance
3%
$42
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
131 Nw 10th Ave, Ocala, FL 34475 | $1,300 | 3 | 1.5 | 784 | 0.6 mi |
2147 Nw 1st St, Ocala, FL 34475 | $1,450 | 3 | 1 | 901 | 0.6 mi |
1036 Ne 14th St, Ocala, FL 34470 | $1,299 | 3 | 1 | 816 | 2.1 mi |
1921 Nw 12th St, Ocala, FL 34475 | $1,300 | 3 | 1 | 720 | 1.2 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