Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.13% first-year return on $42,546 initial cash invested.
3.13%
Cash On Cash
7.2%
Cap Rate
1.19
DSCR
$1,650
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,546
Downpayment
20%
$40,520
Closing costs
1%
$2,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,539
Mortgage P&I
62%
$1,022
Property Taxes
5%
$87
Home Insurance
0%
$2
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10 Dogwood Trail Crse, Ocala, FL 34472 | $1,500 | 3 | 2 | 1144 | 0.8 mi |
37 Dogwood Loop, Ocala, FL 34472 | $1,595 | 3 | 2 | 1100 | 0.4 mi |
2 Dogwood Radl, Ocala, FL 34472 | $1,695 | 3 | 2 | 1095 | 0.7 mi |
3 Willow Pl, Ocala, FL 34472 | $1,500 | 3 | 2 | 1154 | 1.1 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