Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6% first-year return on $71,043 initial cash invested.
-6%
Cash On Cash
4.71%
Cap Rate
0.84
DSCR
$2,060
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,043
Downpayment
20%
$67,660
Closing costs
1%
$3,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,415
Mortgage P&I
77%
$1,581
Property Taxes
9%
$177
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3223 Sw 41st Ave, Ocala, FL 34474 | $2,600 | 3 | 2.5 | 2336 | 1 mi |
5598 Sw 39th St, Ocala, FL 34474 | $2,000 | 3 | 2 | 2185 | 1.3 mi |
3993 Sw 58th Ave, Ocala, FL 34474 | $2,100 | 3 | 2 | 2185 | 1.5 mi |
5208 Sw 39th St, Ocala, FL 34474 | $1,950 | 3 | 2 | 1824 | 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