REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4480 NE 25th Ave, Ocala, FL 34479

3 beds • 2 baths • 1127 sqft

Email

This property might be a fair Long-Term investment with a projected 0.73% first-year return on $34,650 initial cash invested.

0.73%

Cash On Cash

7.12%

Cap Rate

$1,590

Rent

$21

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$165k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$34,650

Downpayment

20%

$33,000

Closing costs

1%

$1,650

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,590

Total Expenses

$1,569

Mortgage P&I

55%

$878

Property Taxes

14%

$219

Home Insurance

4%

$58

PManagement

10%

$159

CapEx

5%

$80

Vacancy

6%

$95

Maintenance

5%

$80

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis