Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.77% first-year return on $23,100 initial cash invested.
33.77%
Cash On Cash
14.52%
Cap Rate
$2,060
Rent
$650
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$1,410
Mortgage P&I
28%
$578
Property Taxes
13%
$258
Home Insurance
2%
$38
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3216 Ne 7th Ln, Ocala, FL 34470 | $1,950 | 3 | 2 | 1800 | 0.3 mi |
711 Ne 41st Ave, Ocala, FL 34470 | $1,795 | 3 | 2 | 1798 | 0.6 mi |
710 Ne 48th Avenue Rd, Ocala, FL 34470 | $1,900 | 3 | 2 | 1806 | 1.2 mi |
4901 Ne 7th St, Ocala, FL 34470 | $2,100 | 3 | 2 | 1777 | 1.3 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