REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
4480 NE 25th Ave, Ocala, FL 34479
$165,0003 beds • 2 baths • 1127 sqft

This property looks like a bad Long-Term investment with a projected -0.31% first-year return on $34,650 initial cash invested.

Cash On Cash
-0.31%
Cap Rate
6.89%
Rent
$1,550
Signal: Med.
Cashflow
-$9
Financing

Purchase Price  $165k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $34,650
Downpayment  $33,000
Closing costs  $1,650
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,550
Total Expenses  $1,559
Mortgage P&I  $878
Property Taxes  $219
Home Insurance  $58
PManagement  $155
CapEx  $78
Vacancy  $93
Maintenance  $78
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13951 Ne 22nd Ave$15503211340.7 mi
22690 Ne 42nd Pl$16993210920.5 mi
33649 Ne 28th Ct$15503211771.1 mi
42341 Ne 41st St$16993212760.5 mi
51750 Ne 37th St$15003212001.4 mi
62150 Ne 54th St$19503212321.1 mi
72125 Ne 55th St, # 2125$22503212181.3 mi
84380 Ne 25th Ave$15003213310.1 mi
95380 Ne 20th Ave$16503212321.2 mi
103401 Ne 42nd Pl$15003212161.4 mi
112190 Ne 55th St$15003212411.2 mi
123219 Ne 16th Ct, Unit 3219$19003212002 mi
131419 Ne 25th Pl$18003211502.7 mi
143026 Ne 39th Pl$15003213201.1 mi
154901 Ne 22nd Ter$19003213920.5 mi
16714 Ne 26th St, Unit 714$14753211063.3 mi
171024 Ne 22nd Pl$15003211483.4 mi
182611 Ne 49th Pl$13003111500.6 mi
193385 Ne 44th Pl$15003213651.3 mi
202101 Ne 52nd St$17003214141 mi
212373 Ne 55th Pl$135031.510141.2 mi
224746 Ne 26th Ter$22753215200.4 mi
232351 Ne 40th St$16953215000.6 mi
24125 Nw 47th Pl$13503212183.3 mi
251727 Ne 36th Ave, Apt 14$15943211943.6 mi