Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.33% first-year return on $56,112 initial cash invested.
2.33%
Cash On Cash
7.01%
Cap Rate
1.17
DSCR
$2,400
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$2,291
Mortgage P&I
55%
$1,331
Property Taxes
14%
$334
Home Insurance
0%
$2
HOA
0%
$0
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 |
|---|---|---|---|---|---|
2172 Nw 50th Cir, Ocala, FL 34482 | $1,800 | 2 | 2 | 1796 | 0.4 mi |
5423 Nw 35th Lane Rd, Ocala, FL 34482 | $3,200 | 2 | 2 | 1656 | 0.7 mi |
5040 Nw 35th Lane Rd, Ocala, FL 34482 | $2,400 | 2 | 2 | 1666 | 0.8 mi |
4970 Nw 35th Lane Rd, Ocala, FL 34482 | $2,850 | 2 | 2 | 1666 | 0.9 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