REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
8211 SW 106th St, Ocala, FL 34481
$175,000 • 2 beds • 2 baths • 912 sqft

This property looks like a bad Long-Term investment with a projected -2.61% first-year return on $36,750 initial cash invested.

Cash On Cash
-2.61%
Cap Rate
6.06%
Rent
$1,467
Cashflow
-$80
Rent Confidence:  High
Annual
$17,604
Median
$1,500
Avg
$1,483
Samples
25
Financing
Purchase Price  $175k
Downpayment  20.0%
Interest Rate  6.6%
Mortgage Duration  30yr.
Cash To Invest
Total  $36,750
Downpayment  20% $35,000
Closing costs  1% $1,750
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,467
Total Expenses  $1,547
Mortgage P&I  61% $891
Property Taxes  7% $97
Home Insurance  4% $61
HOA  8% $117
PManagement  10% $147
CapEx  5% $73
Vacancy  6% $88
Maintenance  5% $73
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18228 Sw 106th Pl$1400228640.2 mi
28211 Sw 108th Lane Rd$1400228920.9 mi
310881 Sw 78th Ct$1500229900.8 mi
410881 Sw 75th Ave$1500228641.3 mi
58208 Sw 108th Lane Rd$1420229880.9 mi
611150 Sw 76th Ave$1250228641.3 mi
711159 Sw 76th Ter$1400228641.3 mi
810940 Sw 87th Ct$1450229601.4 mi
910030 Sw 90th Ct$1300228641.6 mi
108020 Sw 108th Loop, # 108$13402210380.6 mi
118020 Sw 108th Loop$16002210380.6 mi
1210834 Sw 89th Ave$15002210321.4 mi
1310484 Sw 85th Ct$13502210900.7 mi
1410443 Sw 85th Ct$15502210930.7 mi
158130 Sw 108th Street Rd$18502210840.8 mi
1610442 Sw 85th Ct, # A$14952210900.7 mi
178636 Sw 108th St$16002210701 mi
1810481 Sw 85th Ct$16002210940.8 mi
1910881 Sw 81st Avenue Rd$16002210880.9 mi
208228 Sw 108th Loop$15502211330.4 mi
219425 Sw 84th Ter, Unit B$14002210591.6 mi
228305 Sw 101st Place Rd$14502211500.7 mi
2310892 Sw 88th Ct$15002210861.4 mi
248947 Sw 108th Pl$15002210961.4 mi
259815 Sw 89th Ter, Unit D$15752210781.7 mi

Projections