Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.71% first-year return on $35,469 initial cash invested.
7.71%
Cash On Cash
8.04%
Cap Rate
1.37
DSCR
$1,520
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,292
Mortgage P&I
54%
$828
Property Taxes
4%
$67
Home Insurance
0%
$2
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10046 Sw 81st Terrace Rd, Ocala, FL 34481 | $1,500 | 2 | 2 | 1179 | 0.6 mi |
8991 Sw 103rd Pl, Ocala, FL 34481 | $1,675 | 2 | 2 | 1160 | 0.5 mi |
8900 Sw 101st Ln, Ocala, FL 34481 | $1,300 | 2 | 2 | 1144 | 0.4 mi |
8954 Sw 109th Ln, Ocala, FL 34481 | $1,500 | 2 | 2 | 1200 | 0.9 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