REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
616 SE 31st Ter, Ocala, FL 34471
$199,900 • 3 beds • 2 baths • 1930 sqft

This property could be a profitable Long-Term investment with a projected 14.72% first-year return on $41,979 initial cash invested.

Cash On Cash
14.72%
Cap Rate
10.16%
Rent
$2,270
Cashflow
$515
Rent Confidence:  High
Annual
$27,240
Median
$2,325
Avg
$2,268
Samples
25
Financing
Purchase Price  $200k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $41,979
Downpayment  $39,980
Closing costs  $1,999
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $2,270
Total Expenses  $1,755
Mortgage P&I  $1,064
Property Taxes  $30
Home Insurance  $70
PManagement  $227
CapEx  $114
Vacancy  $136
Maintenance  $114
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1116 Ne 28th Ave$16003219560.9 mi
23829 Se 17th St$24003218951.4 mi
34235 Se 17th Ln$28003219362 mi
4153 Se 33rd Ave$19503217050.5 mi
51405 Se 38th Ave$23253221501.2 mi
61311 Se 39th Ct$22003221211.4 mi
71107 Se 24th Ter$35003221941 mi
84827 Ne 6th St$24003219392.9 mi
93809 Se 17th St$17903217351.4 mi
10436 Ne 47th Ct$20003218722.6 mi
114377 Ne 13th St$26003219642.9 mi
12201 Ne 43rd Ave$22003217561.9 mi
132032 Se 27th Rd$25003220112.7 mi
14711 Se 40th Ave$24503222481.3 mi
15608 Se 50th Ave$27003218302.7 mi
164007 Ne 6th Pl$24953217201.9 mi
171241 Se 27th Ter$280032.517730.9 mi
182406 Se 19th Cir$24003220822.6 mi
192307 Se 20th Cir$22003216901.9 mi
202116 Ne 7th St$20003216962.1 mi
212308 Se 24th Ter$26003221962.1 mi
22511 Se 31st Ave$17003214280.1 mi
23608 Se 31st Ave$16503214000.1 mi
24912 Ne 41st Ave$17003216502.2 mi
254573 Ne 6th St$17503216992.6 mi