Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.93% first-year return on $96,033 initial cash invested.
-12.93%
Cash On Cash
3.21%
Cap Rate
0.57
DSCR
$2,400
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,033
Downpayment
20%
$91,460
Closing costs
1%
$4,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$3,435
Mortgage P&I
89%
$2,137
Property Taxes
21%
$505
Home Insurance
7%
$164
HOA
0%
$5
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4984 Sw 91st Pl, Ocala, FL 34476 | $2,495 | 4 | 2 | 2555 | 2 mi |
5201 Sw 115th Loop, Ocala, FL 34476 | $1,850 | 4 | 2 | 2229 | 0.3 mi |
5739 Sw 117th Lane Rd, Ocala, FL 34476 | $2,395 | 4 | 2 | 2220 | 0.7 mi |
5323 Sw 111th Lane Rd, Ocala, FL 34476 | $3,000 | 4 | 3 | 2592 | 0.1 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