Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.51% first-year return on $31,479 initial cash invested.
11.51%
Cash On Cash
9.41%
Cap Rate
1.51
DSCR
$1,870
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,568
Mortgage P&I
42%
$779
Property Taxes
13%
$250
Home Insurance
3%
$52
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11 Ne 48th Ave, Ocala, FL 34470 | $1,500 | 3 | 2 | 1359 | 1.1 mi |
620 Ne 28th Ave, Ocala, FL 34470 | $1,550 | 3 | 2 | 1404 | 1.2 mi |
606 Se 28th Ave, Ocala, FL 34471 | $2,100 | 3 | 2 | 1350 | 1.7 mi |
649 Se 33rd Ave, Ocala, FL 34471 | $1,700 | 3 | 2 | 1411 | 1.4 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