Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 61.28% first-year return on $14,490 initial cash invested.
61.28%
Cash On Cash
20.24%
Cap Rate
3.38
DSCR
$1,610
Rent
$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,490
Downpayment
20%
$13,800
Closing costs
1%
$690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$870
Mortgage P&I
21%
$344
Property Taxes
5%
$84
Home Insurance
1%
$24
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1633 Sw 4th St, Ocala, FL 34471 | $1,450 | 3 | 2 | 1073 | 0.9 mi |
1407 Nw 18th Ct, Ocala, FL 34475 | $1,600 | 3 | 2 | 1125 | 0.6 mi |
1781 Ne 6th Ave, Ocala, FL 34470 | $1,875 | 3 | 2 | 1096 | 1.2 mi |
717 W Silver Springs Pl, Ocala, FL 34475 | $1,510 | 3 | 2 | 1000 | 0.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality