REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
5211 SE 29th Ave, Ocala, FL 34480
$79,500 • 2 beds • 2 baths • 790 sqft

This property could be a profitable Long-Term investment with a projected 31.27% first-year return on $16,695 initial cash invested.

Cash On Cash
31.27%
Cap Rate
13.57%
Rent
$1,199
Cashflow
$435
Rent Confidence:  High
Annual
$14,388
Median
$1,249
Avg
$1,213
Samples
25
Financing
Purchase Price  $79,500
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $16,695
Downpayment  $15,900
Closing costs  $795
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,199
Total Expenses  $764
Mortgage P&I  $404
Property Taxes  $20
Home Insurance  $28
PManagement  10% $120
CapEx  5% $60
Vacancy  6% $72
Maintenance  5% $60
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14091 Se 22nd Ave Apt B$1200218001.8 mi
21570 Se 27th St, Apt H$1250228913.7 mi
31870 Se 40th Street Rd, Apt C$1095218082.1 mi
43950 Se 19th Ave Apt D$1300218082.2 mi
51801 Se 40th Street Rd, Apt D$1250218062.2 mi
61801 Se 40th Street Rd, Apt A$1175218082.2 mi
74001 Se 20th Ct$13002210462 mi
84052 Se 21st Ct$850221.9 mi
93950 Se 17th Ct, Apt C$1350218102.3 mi
103140-3140 Se 1st Ave, # 24$1249227004.2 mi
113140 Se 1st Ave, Apt 24$1249227004.2 mi
12665 Se 28th Pl$1200229004.2 mi
133080 Se 50th Ct, Apt C$1050229453.9 mi
143080 Se 50th Ct, Apt A$1050229453.9 mi
153910 Se 17th Ave, Apt 1$1100217582.7 mi
163080 Se 50th Ct, Apt B$1050229453.9 mi
178024 Juniper Copy Rd, Unit 2$1225229743.6 mi
188024 Juniper Rd, Unit 3$1224229743.6 mi
1972 Juniper Loop, Unit 3$1249229743.6 mi
208024 Juniper Rd, Unit 2$1225229743.6 mi
218024 Juniper Rd, Unit 1$1285229743.6 mi
222402 Se 18th Cir, # 2402$1500229613.8 mi
235175 Se 31st St, Apt C$1300229504.1 mi
245175 Se 31st St, Apt A$1300229504.1 mi
255175 Se 31st St, Apt D$1300229504.1 mi