Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.3% first-year return on $39,060 initial cash invested.
4.3%
Cash On Cash
7.82%
Cap Rate
1.24
DSCR
$1,940
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,800
Mortgage P&I
50%
$975
Property Taxes
16%
$319
Home Insurance
0%
$2
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1322 Se 38th Ave, Ocala, FL 34471 | $1,800 | 3 | 2 | 1698 | 0.1 mi |
1307 Se 38th Ave, Ocala, FL 34471 | $2,150 | 3 | 2 | 1539 | 0.2 mi |
3809 Se 17th St, Ocala, FL 34471 | $1,695 | 3 | 2 | 1735 | 0 mi |
3920 Se 24th St, Ocala, FL 34471 | $1,595 | 3 | 2 | 1560 | 0.6 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