REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
2605 W Silver Springs Blvd, Ocala, FL 34475
$179,000 • 1 beds • 1 baths • 604 sqft

This property looks like a bad Long-Term investment with a projected -2.71% first-year return on $37,590 initial cash invested.

Cash On Cash
-2.71%
Cap Rate
5.95%
Rent
$1,241
Cashflow
-$85
Rent Confidence:  High
Annual
$14,892
Median
$1,190
Avg
$1,241
Samples
25
Financing
Purchase Price  $179k
Downpayment  20.0%
Interest Rate  6.6%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,590
Downpayment  20% $35,800
Closing costs  1% $1,790
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,241
Total Expenses  $1,326
Mortgage P&I  73% $911
Property Taxes  2% $30
Home Insurance  5% $63
PManagement  10% $124
CapEx  5% $62
Vacancy  6% $74
Maintenance  5% $62
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11920 Sw 31st Ave, Apt 2$1190116002 mi
21920 Sw 31st Ave, Apt 31$1190116002.1 mi
31920 Sw 31st Ave, Apt 11$1190116002 mi
41920-1920 Sw 31st Ave, # 6$1190116002 mi
51920 Sw 31st Ave, Apt 24$1071116002.1 mi
61920-1920 Sw 31st Ave, # 2$1190116002 mi
71920-1920 Sw 31st Ave, # 24$1190116002.1 mi
81920-1920 Sw 31st Ave, # 12$1190116002 mi
91920-1920 Sw 31st Ave, # 16$1190116002.1 mi
101404 Nw 18th Ave, Unit 2$1150116191.9 mi
111404 Nw 18th Ave, Unit 1$1100116191.9 mi
12887 Nw 6th Ter, Unit 2$1100116252.5 mi
131900 Sw 31st Ave, Unit 1900D$1190115601.9 mi
141902 Sw 31st Ave, Unit 1902C$1071115602 mi
151902-C 1902-c Sw 31st Ave$1190115602 mi
161910 Sw 31st Ave, Unit 1910B$1190115602 mi
172150 Nw 21st Ave$1523115802.6 mi
181910 Sw 31st Ave Apt D$1190115602 mi
1913 Ne 1st Ave, # 3$1550116133 mi
2013 Ne 1st Ave, # 2$1550116133 mi
219 Ne 1st Ave, # 3$1700116133 mi
229 Ne 1st Ave, # 2$1700116133 mi
232623 Sw 33rd Ave$895116202.9 mi
2456 Se 1st Ave, Ste 203$1350115753 mi
251840 Nw 2nd St$985114561.1 mi

Projections