REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
4539 Ottawa Trl #218, Sarasota, FL 34233
$179,900 • 2 beds • 2 baths • 1178 sqft

This property might be a fair Long-Term investment with a projected 0.79% first-year return on $37,779 initial cash invested.

Cash On Cash
0.79%
Cap Rate
7.35%
Rent
$2,379
Cashflow
$25
Rent Confidence:  High
Annual
$28,548
Median
$2,200
Avg
$2,381
Samples
25
Financing
Purchase Price  $180k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,779
Downpayment  $35,980
Closing costs  $1,799
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $2,379
Total Expenses  $2,354
Mortgage P&I  $958
Property Taxes  $174
Home Insurance  $63
HOA  $540
PManagement  $238
CapEx  $119
Vacancy  $143
Maintenance  $119
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14468 Tippecanoe Trl, # 208$16952212580 mi
24876 Greenleaf Rd$26002211350.8 mi
34623 Atlantic Ave$20702210730.2 mi
44006 Winthrop St$23392211311.7 mi
53834 Warren Ridge St$22502212501.5 mi
64341 Madeira Ct, # 3208$24002211932.3 mi
74341 Madeira Ct, Unit 3208$27502211932.3 mi
84417 Parnell Dr$19952210801.2 mi
93913 Mediterranea Cir, # 321$18502211672.5 mi
103913 Mediterranea Cir$18502211672.5 mi
113980 Mediterranea Cir, # 522$34002211672.5 mi
122505 Mcintosh Rd$22002212002.4 mi
134005 Maverick Ave$20852211061.8 mi
144364 Madeira Ct, Unit 3355$24002211432.4 mi
153670 Pinecrest St, Unit 111$18002211402.3 mi
164306 Via Piedra Cir, # 5-202$18002210361.3 mi
175377 Crestlake Blvd, # 69$39002210321.5 mi
183223 Beneva Rd, Unit 104$30002211002.4 mi
195739 Casa Del Sol Blvd, # 3221$25002212952.3 mi
204641 Violet Ave$189521.511241.4 mi
215371 Crestlake Blvd, # 68$39952213821.5 mi
224116 Via Piedra Cir$20752214171.3 mi
234116 Via Piedra Cir, # 1-204$20752214171.3 mi
243700 Beneva Rd, Apt 608$22002210662.4 mi
254161 Center Pointe Cir, # 81A$24002210292.2 mi