Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.74% first-year return on $37,191 initial cash invested.
2.74%
Cash On Cash
6.96%
Cap Rate
1.18
DSCR
$1,470
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,191
Downpayment
20%
$35,420
Closing costs
1%
$1,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,385
Mortgage P&I
59%
$868
Property Taxes
9%
$132
Home Insurance
0%
$2
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8208 Sw 108th Lane Rd, Ocala, FL 34481 | $1,395 | 2 | 2 | 988 | 0.1 mi |
8392 Sw 109th Lane Rd, Ocala, FL 34481 | $1,450 | 2 | 2 | 988 | 0.3 mi |
8328 Sw 106th Pl, Ocala, FL 34481 | $1,595 | 2 | 2 | 990 | 0.6 mi |
10948 Sw 83rd Ave, Ocala, FL 34481 | $1,600 | 2 | 2 | 960 | 0.2 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