REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
8424 SW 107th Pl, Ocala, FL 34481
$179,000 • 2 beds • 2 baths • 1040 sqft

This property looks like a bad Long-Term investment with a projected -2.68% first-year return on $37,590 initial cash invested.

Cash On Cash
-2.68%
Cap Rate
6.33%
Rent
$1,495
Signal: Med.
Cashflow
-$84
Financing
Purchase Price  $179k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,590
Downpayment  $35,800
Closing costs  $1,790
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,495
Total Expenses  $1,579
Mortgage P&I  $953
Property Taxes  $56
Home Insurance  $63
HOA  $117
PManagement  $150
CapEx  $75
Vacancy  $90
Maintenance  $75
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18020 Sw 108th Loop, # 108$14002210380.5 mi
28020 Sw 108th Loop$16002210380.5 mi
38636 Sw 108th St$16002210700.6 mi
410834 Sw 89th Ave$15002210321 mi
58441 Sw 109th Lane Rd$16502210321 mi
610442 Sw 85th Ct, # A$14952210900.5 mi
710484 Sw 85th Ct$13502210900.6 mi
88130 Sw 108th Street Rd$18502210840.7 mi
910881 Sw 81st Avenue Rd$16002210880.9 mi
108228 Sw 108th Loop$15502211330.3 mi
118151 Sw 109th Street Rd$1500229880.8 mi
1210892 Sw 88th Ct$15002210861 mi
1310881 Sw 78th Ct$1500229901 mi
149075 Sw 102nd Pl$12002210081.3 mi
1511440 Sw 85th Ave$1450229881.3 mi
1610940 Sw 87th Ct$1450229601 mi
179425 Sw 84th Ter, Unit B$14002210591.9 mi
1810911 Sw 86th Ct$14502211400.8 mi
1910448 Sw 85th Ct$14502211870.5 mi
2010951 Sw 80th Ct$15502211441 mi
219314 Sw 97th Ln, Unit B$15502210722 mi
229460 Sw 84th Ter, Unit E$1400229941.9 mi
238954 Sw 101st Pl$14502211441.3 mi
2410490 Sw 98th Ave$13002210082.2 mi
258384 Sw 106th St$1400228640.2 mi