Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 126.42% first-year return on $10,479 initial cash invested.
126.42%
Cash On Cash
35.49%
Cap Rate
$2,160
Rent
$1,104
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$1,056
Mortgage P&I
12%
$264
Property Taxes
10%
$212
Home Insurance
1%
$18
PManagement
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3100 Se 3rd Ave, Ocala, FL 34471 | $1,850 | 4 | 2 | 1620 | 1.7 mi |
4586 Se 25th Loop, Ocala, FL 34480 | $2,000 | 4 | 2 | 1634 | 2.9 mi |
1320 Se 42nd Rd, Ocala, FL 34480 | $3,350 | 4 | 2 | 2292 | 0.3 mi |
1226 Se 43rd Rd, Ocala, FL 34480 | $3,250 | 4 | 2 | 2268 | 0.4 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