Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.6% first-year return on $31,290 initial cash invested.
4.6%
Cash On Cash
7.79%
Cap Rate
1.26
DSCR
$1,540
Rent
$120
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,420
Mortgage P&I
50%
$770
Property Taxes
5%
$78
Home Insurance
3%
$52
HOA
8%
$120
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8130 Sw 108th Street Rd, Ocala, FL 34481 | $1,850 | 2 | 2 | 1084 | 0.4 mi |
10881 Sw 81st Avenue Rd, Ocala, FL 34481 | $1,600 | 2 | 2 | 1088 | 0.5 mi |
10481 Sw 85th Ct, Ocala, FL 34481 | $1,600 | 2 | 2 | 1094 | 0.6 mi |
10463 Sw 85th Ct, Ocala, FL 34481 | $1,550 | 2 | 2 | 1098 | 0.6 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