Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.02% first-year return on $29,400 initial cash invested.
11.02%
Cash On Cash
9.27%
Cap Rate
1.5
DSCR
$1,760
Rent
$270
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,490
Mortgage P&I
41%
$723
Property Taxes
15%
$260
Home Insurance
3%
$49
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15145 Sw 65th Avenue Rd, Ocala, FL 34473 | $1,800 | 3 | 2 | 1439 | 0.3 mi |
15137 Sw 61st Court Rd, Ocala, FL 34473 | $1,574 | 3 | 2 | 1443 | 0.3 mi |
6288 Sw 151st Ln, Ocala, FL 34473 | $1,695 | 3 | 2 | 1422 | 0.3 mi |
417 Marion Oaks Pass, Ocala, FL 34473 | $1,795 | 3 | 2 | 1447 | 0.4 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