Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.75% first-year return on $45,759 initial cash invested.
-2.75%
Cash On Cash
5.99%
Cap Rate
0.98
DSCR
$1,690
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,759
Downpayment
20%
$43,580
Closing costs
1%
$2,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,795
Mortgage P&I
66%
$1,108
Property Taxes
15%
$247
Home Insurance
0%
$2
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7 Pine Track Loop, Ocala, FL 34472 | $1,600 | 3 | 2 | 1399 | 0.5 mi |
17 Dogwood Trail Dr, Ocala, FL 34472 | $1,725 | 3 | 2 | 1445 | 0.1 mi |
16 Dogwood Trail Pass, Ocala, FL 34472 | $1,795 | 3 | 2 | 1453 | 0.1 mi |
85 Dogwood Cir, Ocala, FL 34472 | $1,695 | 3 | 2 | 1415 | 0.5 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