Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.66% first-year return on $31,500 initial cash invested.
7.66%
Cash On Cash
8.54%
Cap Rate
1.37
DSCR
$1,730
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,529
Mortgage P&I
45%
$780
Property Taxes
14%
$248
Home Insurance
3%
$52
PManagement
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2912 Ne 25th Ct, Ocala, FL 34479 | $1,800 | 3 | 2 | 1243 | 0 mi |
3400 Ne 23rd Ave, Ocala, FL 34479 | $1,450 | 3 | 2 | 1280 | 0.4 mi |
2827 Ne 31st Pl, Ocala, FL 34479 | $1,650 | 3 | 2 | 1300 | 0.4 mi |
2340 Ne 41st St, Ocala, FL 34479 | $1,875 | 3 | 2 | 1260 | 0.9 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