Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.8% first-year return on $42,000 initial cash invested.
12.8%
Cash On Cash
8.83%
Cap Rate
1.6
DSCR
$2,030
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$1,582
Mortgage P&I
45%
$921
Property Taxes
3%
$62
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5491 Nw 62nd Pl, Ocala, FL 34482 | $1,750 | 3 | 2 | 1440 | 0.1 mi |
5617 Nw 65th Pl, Ocala, FL 34482 | $1,900 | 3 | 2 | 1399 | 0.3 mi |
5423 Nw 52nd Ave, Ocala, FL 34482 | $2,550 | 3 | 2 | 1415 | 0.7 mi |
6430 Nw 56th Ter, Ocala, FL 34482 | $1,600 | 3 | 2 | 1372 | 0.2 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