• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -8.24% first-year return on $56,931 initial cash invested.

Cash On Cash
-8.24%
Cap Rate
5.07%
Rent
$1,871
Cashflow
-$391
Rent Confidence:  High
Annual
$22,452
Median
$1,749
Avg
$1,790
Samples
25
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  $1,871
Total Expenses  $2,262
Mortgage P&I  77% $1,443
Property Taxes  18% $330
Home Insurance  0% $2
PManagement  10% $187
CapEx  5% $94
Vacancy  6% $112
Maintenance  5% $94
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18181 Sw 131st Pl$1649320.5 mi
28361 Sw 139th Lane Rd$19503220500.9 mi
313298 Sw 78th Cir$19003221411.5 mi
47821 Sw 128 Loop, Unit 7821$1850321.2 mi
514010 Sw 79th Ter$1650321.2 mi
68217 Sw 135th Street Rd$19503218600.2 mi
714025 Sw 60th Ter, Unit 1$15993224303.9 mi
814334 Sw 79 Avenue Rd$1749321.8 mi
96365 Sw 143rd Lane Rd$20003223563.7 mi
108221 Sw 135th Loop$16253217730.3 mi
118541 Sw 133 Ln Rd$16003217830.5 mi
1213760 Sw 81st Cir$18003218681.1 mi
137946 Sw 142nd Ln$19953219361.6 mi
1413910 Sw 79 Terrace Rd$17003218551.3 mi
1513377 Sw 86th Ave$16953216600.3 mi
168286 Sw 135 Street Rd$15753216230.1 mi
178341 Sw 135th Loop$18003216230.2 mi
1814576 Sw 75th Cir$18653219362.1 mi
1912942 Sw 74th Ter$16503218361.7 mi
2014742 Sw 79th Terrace Rd$21003219332.3 mi
218151 Sw 128th Loop$16503216631 mi
226826 Sw 130 Ln Rd$17003219532.7 mi
2313281 Sw 79th Cir$20003217201.4 mi
248055 Sw 134th Loop$17003215470.4 mi
256807 Sw 128th Street Rd$20003219302.7 mi

Projections