REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -2.2% first-year return on $37,590 initial cash invested.

Cash On Cash
-2.2%
Cap Rate
6.44%
Rent
$1,515
Cashflow
-$69
Rent Confidence:  High
Annual
$18,180
Median
$1,500
Avg
$1,515
Samples
25
Financing
Purchase Price  $179k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,590
Downpayment  20% $35,800
Closing costs  1% $1,790
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,515
Total Expenses  $1,584
Mortgage P&I  63% $953
Property Taxes  4% $56
Home Insurance  4% $63
HOA  8% $117
PManagement  10% $152
CapEx  5% $76
Vacancy  6% $91
Maintenance  5% $76
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18020 Sw 108th Loop, # 108$13402210380.5 mi
28020 Sw 108th Loop$16002210380.5 mi
38636 Sw 108th St$16002210700.6 mi
410834 Sw 89th Ave$15002210321 mi
510443 Sw 85th Ct$15502210930.5 mi
610442 Sw 85th Ct, # A$14952210900.5 mi
710484 Sw 85th Ct$13502210900.6 mi
88130 Sw 108th Street Rd$18502210840.7 mi
910481 Sw 85th Ct$16002210940.6 mi
108208 Sw 108th Lane Rd$1420229880.7 mi
1110881 Sw 81st Avenue Rd$16002210880.9 mi
128228 Sw 108th Loop$15502211330.3 mi
1310892 Sw 88th Ct$15002210861 mi
1410881 Sw 78th Ct$1500229901 mi
158947 Sw 108th Pl$15002210961 mi
169815 Sw 89th Ter, Unit D$15752210781.7 mi
1710940 Sw 87th Ct$1450229601 mi
189425 Sw 84th Ter, Unit B$14002210591.9 mi
198305 Sw 101st Place Rd$14502211500.9 mi
209314 Sw 97th Ln, Unit B$16002210722 mi
2110448 Sw 85th Ct$14502211870.5 mi
2210951 Sw 80th Ct$15502211441 mi
238506 Sw 93rd St, Unit B$17002210842.1 mi
248954 Sw 101st Pl$14502211441.3 mi
2510490 Sw 98th Ave$13002210082.2 mi

Projections