Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.33% first-year return on $34,629 initial cash invested.
11.33%
Cash On Cash
9.35%
Cap Rate
1.49
DSCR
$1,880
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$1,553
Mortgage P&I
46%
$864
Property Taxes
11%
$198
Home Insurance
0%
$2
PManagement
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5697 Nw 57th Pl, Ocala, FL 34482 | $1,750 | 3 | 2 | 1331 | 0 mi |
5301 Nw 56th Ter, Ocala, FL 34482 | $1,750 | 3 | 2 | 1331 | 0.3 mi |
5962 Nw 60th Ter, Ocala, FL 34482 | $1,850 | 3 | 2 | 1331 | 0.4 mi |
5587 Nw 62nd Ave, Ocala, FL 34482 | $1,950 | 3 | 2 | 1332 | 0.5 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