Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.63% first-year return on $53,907 initial cash invested.
2.63%
Cash On Cash
7.4%
Cap Rate
$2,110
Rent
$118
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,907
Downpayment
20%
$51,340
Closing costs
1%
$2,567
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$1,992
Mortgage P&I
64%
$1,360
Property Taxes
4%
$80
Home Insurance
0%
$2
PManagement
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1021 Ne 45th St, Ocala, FL 34479 | $1,750 | 4 | 2 | 1885 | 1 mi |
3038 Ne 24th Pl, Ocala, FL 34470 | $2,400 | 4 | 2 | 1776 | 1.8 mi |
1943 Ne 24th St, Ocala, FL 34470 | $1,900 | 4 | 2 | 1744 | 1.5 mi |
4494 Nw 2nd Ave, Ocala, FL 34475 | $2,150 | 4 | 2 | 1820 | 1.9 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