Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.63% first-year return on $20,790 initial cash invested.
34.63%
Cash On Cash
14.68%
Cap Rate
2.33
DSCR
$1,850
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,250
Mortgage P&I
28%
$519
Property Taxes
12%
$216
Home Insurance
2%
$35
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
812 Sw 3rd St, Ocala, FL 34471 | $1,450 | 3 | 3 | 1664 | 0.9 mi |
2102 Sw 7th St, Ocala, FL 34471 | $1,495 | 3 | 2 | 1644 | 0 mi |
2075 Sw 3rd St, Ocala, FL 34471 | $1,425 | 3 | 2.5 | 1456 | 0.3 mi |
2821 Sw 36th Dr, Ocala, FL 34474 | $1,800 | 3 | 3 | 1915 | 1.8 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