Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.56% first-year return on $22,470 initial cash invested.
9.56%
Cash On Cash
8.78%
Cap Rate
1.44
DSCR
$1,200
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,470
Downpayment
20%
$21,400
Closing costs
1%
$1,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$1,021
Mortgage P&I
45%
$544
Property Taxes
11%
$128
Home Insurance
3%
$37
PManagement
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
614 Ne 26th St, Ocala, FL 34470 | $1,200 | 2 | 1 | 871 | 0.9 mi |
604 Ne 26th St, Ocala, FL 34470 | $1,100 | 2 | 1 | 871 | 0.8 mi |
1010 Ne 8th Ave, Ocala, FL 34470 | $1,300 | 2 | 1 | 897 | 0.7 mi |
1720 Nw 20th Ct, Ocala, FL 34475 | $925 | 2 | 1 | 825 | 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