REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3814 NE 5th St, Ocala, FL 34470
$145,000 • 3 beds • 2 baths • 936 sqft

This property could be a profitable Long-Term investment with a projected 14.74% first-year return on $30,450 initial cash invested.

Cash On Cash
14.74%
Cap Rate
9.94%
Rent
$1,653
Cashflow
$374
Rent Confidence:  High
Annual
$19,836
Median
$1,594
Avg
$1,696
Samples
25
Financing
Purchase Price  $145k
Downpayment  20.0%
Interest Rate  6.6%
Mortgage Duration  30yr.
Cash To Invest
Total  $30,450
Downpayment  $29,000
Closing costs  $1,450
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,653
Total Expenses  $1,279
Mortgage P&I  $744
Property Taxes  $54
Home Insurance  $51
PManagement  10% $165
CapEx  5% $83
Vacancy  6% $99
Maintenance  5% $83
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11110 Se 36th Ave$28503211241.5 mi
23150 Se 7th St$15003211441.5 mi
34013 Ne 7th St$14003212560.5 mi
41121 Se 30th Ave$170031.510242 mi
51727 Ne 36th Ave, Apt 8$15943211941.6 mi
61727 Ne 36th Ave, Apt 14$15943211941.6 mi
7744 Se 30th Ave$17503211761.8 mi
81120 Se 32nd Ave$13503212041.7 mi
93720 Ne 3rd St$13503110760.2 mi
10206 Ne 44th Ave$28003110560.9 mi
113162 E Fort King St$18003213601 mi
125610 E Fort King St$15003211722.8 mi
13802 Ne 39th Ct$22503214680.5 mi
14608 Se 30th Ave$16003110481.6 mi
151719 Ne 36th Ave, Apt 1$15953213661.5 mi
161719-1719 Ne 36th Ave, # 1$15943213661.5 mi
171727-1727 Ne 36th Ave, # 3$15943213701.6 mi
181727-1727 Ne 36th Ave, # 7$15943213701.6 mi
191719-1719 Ne 36th Ave, # 2$15943213661.6 mi
201727-1727 Ne 36th Ave, # 6$15943213701.6 mi
211725 Ne 36th Ave, # 27-07$15943213701.6 mi
221727-1727 Ne 36th Ave, # 15$15943213701.6 mi
23608 Se 31st Ave$16503214001.5 mi
24620 Ne 28th Ave$15003214041.5 mi
254971 Ne 24th Pl$1450322.9 mi