REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2519 NW 1st Ave, Ocala, FL 34475

2 beds • 1 baths • 716 sqft

Email

This property might be a fair Long-Term investment with a projected 1.14% first-year return on $29,400 initial cash invested.

1.14%

Cash On Cash

7.12%

Cap Rate

$1,150

Rent

$28

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$140k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$29,400

Downpayment

20%

$28,000

Closing costs

1%

$1,400

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,150

Total Expenses

$1,122

Mortgage P&I

65%

$745

Property Taxes

2%

$28

Home Insurance

4%

$49

PManagement

10%

$115

CapEx

5%

$58

Vacancy

6%

$69

Maintenance

5%

$58

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis