Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.76% first-year return on $32,550 initial cash invested.
18.76%
Cash On Cash
10.94%
Cap Rate
$2,000
Rent
$509
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,491
Mortgage P&I
40%
$804
Property Taxes
6%
$113
Home Insurance
3%
$54
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5520 Se 34th St, Ocala, FL 34480 | $2,000 | 3 | 2 | 1885 | 0.4 mi |
5460 Se 22nd Pl, Ocala, FL 34480 | $1,700 | 3 | 2 | 1980 | 0.4 mi |
608 Se 50th Ave, Ocala, FL 34471 | $2,250 | 3 | 2 | 1830 | 1.5 mi |
4285 Se 45th Avenue Rd, Ocala, FL 34480 | $2,300 | 3 | 2 | 1800 | 1.3 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