Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.63% first-year return on $32,760 initial cash invested.
-6.63%
Cash On Cash
5.48%
Cap Rate
$1,340
Rent
-$181
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,760
Downpayment
20%
$31,200
Closing costs
1%
$1,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,521
Mortgage P&I
62%
$826
Property Taxes
13%
$172
Home Insurance
4%
$55
HOA
9%
$120
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8490 Sw 109th Lane Rd, Ocala, FL 34481 | $1,300 | 2 | 1 | 798 | 0.9 mi |
10832 Sw 85th Ter, Ocala, FL 34481 | $1,200 | 2 | 1 | 906 | 0.5 mi |
10433 Sw 85th Ct, Ocala, FL 34481 | $1,200 | 2 | 1 | 962 | 0.2 mi |
11239 Sw 77th Ct, Ocala, FL 34476 | $1,250 | 2 | 1 | 945 | 1 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