Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.21% first-year return on $22,890 initial cash invested.
26.21%
Cash On Cash
12.63%
Cap Rate
$1,640
Rent
$500
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$1,140
Mortgage P&I
34%
$565
Property Taxes
7%
$111
Home Insurance
2%
$38
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1673 Sw 107th Ln, Unit 1, Ocala, FL 34476 | $1,400 | 3 | 2 | 1080 | 3 mi |
2232 Se 68th St, Ocala, FL 34480 | $2,100 | 3 | 2 | 1200 | 1.9 mi |
6890 Se 23rd Ave, Ocala, FL 34480 | $1,900 | 3 | 2 | 1200 | 1.9 mi |
7023 Se 23rd Ave, Ocala, FL 34480 | $1,850 | 3 | 2 | 1200 | 1.9 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