Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.51% first-year return on $42,819 initial cash invested.
4.51%
Cash On Cash
7.43%
Cap Rate
1.24
DSCR
$1,720
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,819
Downpayment
20%
$40,780
Closing costs
1%
$2,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,559
Mortgage P&I
59%
$1,015
Property Taxes
6%
$95
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9 Redwood Track Pass, Ocala, FL 34472 | $1,674 | 3 | 2 | 1357 | 0.2 mi |
12 Pecan Run Radl, Ocala, FL 34472 | $1,800 | 3 | 2 | 1387 | 0 mi |
5614 Pecan Rd, Ocala, FL 34472 | $1,750 | 3 | 2 | 1337 | 0.4 mi |
5624 Pecan Rd, Ocala, FL 34472 | $1,725 | 3 | 2 | 1337 | 0.4 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