Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.21% first-year return on $25,179 initial cash invested.
24.21%
Cash On Cash
12.18%
Cap Rate
1.95
DSCR
$1,720
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,212
Mortgage P&I
36%
$623
Property Taxes
8%
$140
Home Insurance
0%
$2
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13238 Sw 29th Cir, Ocala, FL 34473 | $1,595 | 3 | 2 | 1607 | 0.5 mi |
13341 Sw 29th Cir, Ocala, FL 34473 | $1,795 | 3 | 2 | 1596 | 0.7 mi |
3065 Sw 130th Ln, Ocala, FL 34473 | $1,695 | 3 | 2 | 1588 | 0.9 mi |
133 Marion Oaks Dr, Ocala, FL 34473 | $1,700 | 3 | 2 | 1515 | 0.2 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