REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

8315 SW 135th Street Rd, Ocala, FL 34473

3 beds • 2 baths • 2729 sqft

Email

This property looks like a bad Long-Term investment with a projected -8.54% first-year return on $56,931 initial cash invested.

-8.54%

Cash On Cash

5%

Cap Rate

0.78

DSCR

$1,850

Rent

-$405

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$271k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$56,931

Downpayment

20%

$54,220

Closing costs

1%

$2,711

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,850

Total Expenses

$2,255

Mortgage P&I

78%

$1,443

Property Taxes

18%

$330

Home Insurance

0%

$2

PManagement

10%

$185

CapEx

5%

$92

Vacancy

6%

$111

Maintenance

5%

$92

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis