Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.67% first-year return on $51,576 initial cash invested.
0.67%
Cash On Cash
7.02%
Cap Rate
$2,020
Rent
$29
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$1,991
Mortgage P&I
65%
$1,307
Property Taxes
8%
$157
Home Insurance
0%
$2
PManagement
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1167 Se 63rd Court Rd, Ocala, FL 34472 | $2,500 | 3 | 2 | 2184 | 1 mi |
25 Redwood Track Pass, Ocala, FL 34472 | $1,600 | 3 | 2 | 2200 | 2.3 mi |
10 Teak Run Ln, Ocala, FL 34472 | $1,900 | 3 | 2 | 2000 | 1.6 mi |
324 Se 54th Ave, Ocala, FL 34480 | $1,950 | 3 | 2 | 2400 | 1.6 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