Property Analysis for 173 Marion Oaks Ln, Ocala, FL 34473

Long-Term Rental Analysis

173 Marion Oaks Ln, Ocala, FL 34473

$179,000 • 2 beds • 2 baths • 1289 sqft

This property might be a fair Long-Term investment with a projected 3.16% first-year return on $37,590 initial cash invested.

Cash On Cash

3.16%

Cap Rate

7.27%

Rent

$1,520

Cashflow

$99

Rent Confidence: High

Annual

$18,240

Median

$1,450

Avg

$1,527

Samples

Financing

Purchase Price $179k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $37,590

Downpayment 20% $35,800

Closing costs 1% $1,790

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,520

Total Expenses $1,421

Mortgage P&I 60% $909

Property Taxes 4% $54

Home Insurance 4% $63

PManagement 10% $152

CapEx 5% $76

Vacancy 6% $91

Maintenance 5% $76

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	14946 Sw 35th Avenue Rd, Ocala, FL 34473	$1495	2	2	1289	0.6 mi
2	4015 Sw 147th Pl, Ocala, FL 34473	$1400	2	2	1241	0.1 mi
3	4243 Sw 145th Place Rd, Ocala, FL 34473	$1250	2	2	1237	0.2 mi
4	3649 Sw 147th Pl, Ocala, FL 34473	$1300	2	2	1210	0.4 mi
5	3761 Sw 147th St, Ocala, FL 34473	$1400	2	2	1128	0.3 mi
6	14719 Sw 39th Cir, Ocala, FL 34473	$1350	2	2	1066	0.2 mi
7	493 Marion Oaks Dr, Ocala, FL 34473	$1550	2	2	1480	1.2 mi
8	14906 Sw 38th Cir, Ocala, FL 34473	$1424	2	2	1036	0.3 mi
9	3525B Sw 157th Loop, Ocala, FL 34473	$1295	2	2	1100	1.1 mi
10	14491 Sw 41st Avenue Rd, Ocala, FL 34473	$1550	2	2	1025	0.3 mi
11	15180 Sw 39th Cir, Ocala, FL 34473	$1400	2	2	1036	0.7 mi
12	14887 Sw 35th Cir, Ocala, FL 34473	$1375	2	2	982	0.3 mi
13	3387 Sw 147th St, Ocala, FL 34473	$1200	2	2	1003	0.6 mi
14	4004 Sw 147th Pl, Ocala, FL 34473	$1450	3	2	1269	0 mi
15	15128 Sw 40th Terrace Rd, Ocala, FL 34473	$1725	3	2	1284	0.4 mi
16	14518 Sw 45th Cir, Ocala, FL 34473	$1625	3	2	1280	0.5 mi
17	3845 Sw 148th Pl, Ocala, FL 34473	$2600	3	2	1250	0.2 mi
18	15181 Sw 47th Ct, Ocala, FL 34473	$1675	3	2	1290	0.7 mi
19	4315 Sw 144th Ln, Ocala, FL 34473	$1625	3	2	1265	0.5 mi
20	14188 Sw 42nd Terrace Rd, Ocala, FL 34473	$1400	3	2	1275	0.6 mi
21	14691 Sw 39th Court Rd, Ocala, FL 34473	$1650	3	2	1343	0.3 mi
22	15141 Sw 37th Ter, Ocala, FL 34473	$1570	3	2	1250	0.5 mi
23	14293 Sw 44th Ct, Ocala, FL 34473	$1675	3	2	1315	0.6 mi
24	14700 Sw 34th Terrace Rd, Ocala, FL 34473	$1400	3	2	1248	0.5 mi
25	15300 Sw 43rd Terrace Rd, Ocala, FL 34473	$1800	3	2	1326	0.6 mi

Projections