Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.01% first-year return on $18,879 initial cash invested.
42.01%
Cash On Cash
15.75%
Cap Rate
2.68
DSCR
$1,580
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$919
Mortgage P&I
28%
$440
Property Taxes
2%
$36
Home Insurance
2%
$32
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
810 Nw 6th Ter, Ocala, FL 34475 | $1,300 | 3 | 1 | 1041 | 0.7 mi |
1501 Nw 19th Ct, Ocala, FL 34475 | $1,650 | 3 | 1 | 1092 | 1.5 mi |
1413 Nw 19th Ct, Ocala, FL 34475 | $1,500 | 3 | 1 | 1008 | 1.4 mi |
1908 Nw 13th Pl, Ocala, FL 34475 | $1,350 | 3 | 1 | 1000 | 1.4 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