Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.33% first-year return on $56,595 initial cash invested.
-4.33%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$1,880
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,084
Mortgage P&I
73%
$1,371
Property Taxes
12%
$222
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 |
|---|---|---|---|---|---|
141 Willow Rd, Ocala, FL 34472 | $1,825 | 4 | 2 | 1617 | 0.1 mi |
28 Pine Course Loop, Ocala, FL 34472 | $1,825 | 4 | 2 | 1617 | 0.5 mi |
10 Dogwood Loop Ave, Ocala, FL 34472 | $1,980 | 4 | 2 | 1636 | 1.1 mi |
113 Dogwood Drive Cir, Ocala, FL 34472 | $2,150 | 4 | 2 | 1636 | 1.5 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