Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.22% first-year return on $56,490 initial cash invested.
-8.22%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$1,750
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$2,137
Mortgage P&I
75%
$1,319
Property Taxes
15%
$268
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
603 Bahia Cir, Ocala, FL 34472 | $1,750 | 3 | 2 | 1704 | 0.3 mi |
617 Silver Pass, Ocala, FL 34472 | $1,750 | 3 | 2 | 1696 | 0.4 mi |
2 Pine Terrace Way, Ocala, FL 34472 | $1,600 | 3 | 2 | 1770 | 1 mi |
585 Silver Course Cir, Ocala, FL 34472 | $1,850 | 3 | 2 | 1850 | 0.3 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