Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.65% first-year return on $45,150 initial cash invested.
-4.65%
Cash On Cash
5.8%
Cap Rate
$1,680
Rent
-$175
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,855
Mortgage P&I
67%
$1,130
Property Taxes
17%
$286
Home Insurance
0%
$2
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6 Pine Pass Ln, Ocala, FL 34472 | $1,600 | 3 | 2 | 1374 | 0.1 mi |
32 Cedar Tree Dr, Ocala, FL 34472 | $1,700 | 3 | 2 | 1398 | 0.4 mi |
7 Pine Track Loop, Ocala, FL 34472 | $1,600 | 3 | 2 | 1399 | 0.4 mi |
85 Dogwood Cir, Ocala, FL 34472 | $1,695 | 3 | 2 | 1415 | 0.3 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