Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.12% first-year return on $46,053 initial cash invested.
-4.12%
Cash On Cash
5.71%
Cap Rate
0.94
DSCR
$1,710
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,053
Downpayment
20%
$43,860
Closing costs
1%
$2,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,868
Mortgage P&I
65%
$1,116
Property Taxes
18%
$304
Home Insurance
0%
$2
PManagement
10%
$171
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 |
|---|---|---|---|---|---|
16 Holly Run, Ocala, FL 34472 | $1,640 | 3 | 2 | 1398 | 0.9 mi |
1 Holly Run, Ocala, FL 34472 | $1,665 | 3 | 2 | 1402 | 0.9 mi |
69 Sapphire Rd, Ocala, FL 34472 | $1,900 | 3 | 2 | 1484 | 0.2 mi |
33 Spring Loop, Ocala, FL 34472 | $1,625 | 3 | 2 | 1376 | 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