Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.11% first-year return on $26,250 initial cash invested.
3.11%
Cash On Cash
7.31%
Cap Rate
1.21
DSCR
$1,300
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,232
Mortgage P&I
48%
$628
Property Taxes
17%
$222
Home Insurance
3%
$44
PManagement
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4151 Se 21st Ct, Ocala, FL 34480 | $1,400 | 2 | 1 | 974 | 0.8 mi |
3800 Se 17th Ct, Ocala, FL 34480 | $1,150 | 2 | 1 | 808 | 1 mi |
4190 Se 21st Ct, Apt B, Ocala, FL 34480 | $1,250 | 2 | 1 | 1050 | 0.8 mi |
4001 Se 22nd Ave Apt A, Ocala, FL 34480 | $1,300 | 2 | 1 | 1200 | 0.9 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