REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
8315 SW 135th Street Rd, Ocala, FL 34473
$271,1003 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 PropertyRentBedsBathsSQFTDistance
114742 Sw 79th Terrace Rd$21003224132.3 mi
28181 Sw 131st Pl$1650320.5 mi
38361 Sw 139th Lane Rd$19503220500.9 mi
47821 Sw 128 Loop, Unit 7821$1850321.2 mi
514010 Sw 79th Ter$1650321.2 mi
69333 Sw 105th St$18503227655 mi
78221 Sw 135th Loop$16253217730.3 mi
86365 Sw 143rd Lane Rd$23003223563.7 mi
98541 Sw 133 Ln Rd$16003217830.5 mi
1013760 Sw 81st Cir$18003218681.1 mi
117946 Sw 142nd Ln$19953219361.6 mi
1213910 Sw 79 Terrace Rd$18003218551.3 mi
1313377 Sw 86th Ave$16953216600.3 mi
148286 Sw 135 Street Rd$15753216230.1 mi
158464 Sw 133rd Lane Rd$16503216600.3 mi
168341 Sw 135th Loop$16003216230.2 mi
1714576 Sw 75th Cir$19653219362.1 mi
187880 Sw 143rd Pl$20003218681.9 mi
198151 Sw 128th Loop$16503216631 mi
206826 Sw 130 Ln Rd$17003219532.7 mi
218055 Sw 134th Loop$17003215470.4 mi
226807 Sw 128th Street Rd$18003219302.7 mi
237685 Sw 129th Pl$16003216481.4 mi
246891 Sw 146th Lane Rd$19703219363.3 mi
2513261 Sw 85th Ter$16253214160.3 mi