REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
8315 SW 135th Street Rd, Ocala, FL 34473
$271,100 • 3 beds • 2 baths • 2729 sqft
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $56,931 initial cash invested.
Cash On Cash
-10.9%
Cap Rate
4.48%
Rent
$1,700
Signal: High
Cashflow
-$517
Financing
Purchase Price $271k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $56,931
Downpayment $54,220
Closing costs $2,711
Rehab $0
Furnishing $0
Cashflow
Total Income $1,700
Total Expenses $2,217
Mortgage P&I $1,443
Property Taxes $330
Home Insurance $2
PManagement $170
CapEx $85
Vacancy $102
Maintenance $85
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 14742 Sw 79th Terrace Rd | $2100 | 3 | 2 | 2413 | 2.3 mi |
| 2 | 8181 Sw 131st Pl | $1650 | 3 | 2 | 0.5 mi | |
| 3 | 8361 Sw 139th Lane Rd | $1950 | 3 | 2 | 2050 | 0.9 mi |
| 4 | 7821 Sw 128 Loop, Unit 7821 | $1850 | 3 | 2 | 1.2 mi | |
| 5 | 14010 Sw 79th Ter | $1650 | 3 | 2 | 1.2 mi | |
| 6 | 9333 Sw 105th St | $1850 | 3 | 2 | 2765 | 5 mi |
| 7 | 8221 Sw 135th Loop | $1625 | 3 | 2 | 1773 | 0.3 mi |
| 8 | 6365 Sw 143rd Lane Rd | $2300 | 3 | 2 | 2356 | 3.7 mi |
| 9 | 8541 Sw 133 Ln Rd | $1600 | 3 | 2 | 1783 | 0.5 mi |
| 10 | 13760 Sw 81st Cir | $1800 | 3 | 2 | 1868 | 1.1 mi |
| 11 | 7946 Sw 142nd Ln | $1995 | 3 | 2 | 1936 | 1.6 mi |
| 12 | 13910 Sw 79 Terrace Rd | $1800 | 3 | 2 | 1855 | 1.3 mi |
| 13 | 13377 Sw 86th Ave | $1695 | 3 | 2 | 1660 | 0.3 mi |
| 14 | 8286 Sw 135 Street Rd | $1575 | 3 | 2 | 1623 | 0.1 mi |
| 15 | 8464 Sw 133rd Lane Rd | $1650 | 3 | 2 | 1660 | 0.3 mi |
| 16 | 8341 Sw 135th Loop | $1600 | 3 | 2 | 1623 | 0.2 mi |
| 17 | 14576 Sw 75th Cir | $1965 | 3 | 2 | 1936 | 2.1 mi |
| 18 | 7880 Sw 143rd Pl | $2000 | 3 | 2 | 1868 | 1.9 mi |
| 19 | 8151 Sw 128th Loop | $1650 | 3 | 2 | 1663 | 1 mi |
| 20 | 6826 Sw 130 Ln Rd | $1700 | 3 | 2 | 1953 | 2.7 mi |
| 21 | 8055 Sw 134th Loop | $1700 | 3 | 2 | 1547 | 0.4 mi |
| 22 | 6807 Sw 128th Street Rd | $1800 | 3 | 2 | 1930 | 2.7 mi |
| 23 | 7685 Sw 129th Pl | $1600 | 3 | 2 | 1648 | 1.4 mi |
| 24 | 6891 Sw 146th Lane Rd | $1970 | 3 | 2 | 1936 | 3.3 mi |
| 25 | 13261 Sw 85th Ter | $1625 | 3 | 2 | 1416 | 0.3 mi |