Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.67% first-year return on $27,279 initial cash invested.
5.67%
Cash On Cash
7.81%
Cap Rate
1.29
DSCR
$1,220
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$1,091
Mortgage P&I
54%
$655
Property Taxes
6%
$73
Home Insurance
4%
$46
PManagement
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1137 Ne 9th Ave, Ocala, FL 34470 | $1,199 | 2 | 1 | 744 | 0.6 mi |
1135 Ne 9th Ave, Ocala, FL 34470 | $1,299 | 2 | 1 | 744 | 0.6 mi |
1621 Ne 29th St, Ocala, FL 34479 | $1,250 | 2 | 1 | 748 | 1.1 mi |
1803 Ne 14th Ave, Ocala, FL 34470 | $1,400 | 2 | 1 | 790 | 0.7 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