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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
8481 SW 107th Pl, Ocala, FL 34481
$179,999 • 2 beds • 2 baths • 1062 sqft

This property looks like a bad Long-Term investment with a projected -1.08% first-year return on $37,800 initial cash invested.

Cash On Cash
-1.08%
Cap Rate
6.37%
Rent
$1,510
Cashflow
-$34
Rent Confidence:  High
Annual
$18,120
Median
$1,500
Avg
$1,512
Samples
25
Financing
Purchase Price  $180k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,800
Downpayment  20% $36,000
Closing costs  1% $1,800
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,510
Total Expenses  $1,544
Mortgage P&I  61% $914
Property Taxes  4% $53
Home Insurance  4% $63
HOA  8% $120
PManagement  10% $151
CapEx  5% $76
Vacancy  6% $91
Maintenance  5% $76
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18636 Sw 108th St, Ocala, FL 34481$16002210700.3 mi
210484 Sw 85th Ct, Ocala, FL 34481$13502210900.3 mi
38020 Sw 108th Loop, # 108, Ocala, FL 34481$13402210380.4 mi
410481 Sw 85th Ct, Ocala, FL 34481$16002210940.3 mi
58020 Sw 108th Loop, Ocala, FL 34481$16002210380.4 mi
68130 Sw 108th Street Rd, Ocala, FL 34481$18502210840.5 mi
710881 Sw 81st Avenue Rd, Ocala, FL 34481$16002210880.6 mi
810834 Sw 89th Ave, Ocala, FL 34481$15002210320.6 mi
98947 Sw 108th Pl, Ocala, FL 34481$15002210960.6 mi
109815 Sw 89th Ter, Unit D, Ocala, FL 34481$15752210781 mi
119314 Sw 97th Ln, Unit B, Ocala, FL 34481$16002210721.2 mi
1210983 Sw 76th Ter, Ocala, FL 34476$15002211120.9 mi
1310081 Sw 93rd Ct, Ocala, FL 34481$15202211001 mi
148208 Sw 108th Lane Rd, Ocala, FL 34481$1420229880.5 mi
158506 Sw 93rd St, Unit B, Ocala, FL 34481$18002210841.3 mi
1610881 Sw 78th Ct, Ocala, FL 34476$1500229900.7 mi
178305 Sw 101st Place Rd, Ocala, FL 34481$14502211500.6 mi
1811602 Sw 70th Ct, Ocala, FL 34476$15502210791.7 mi
1910448 Sw 85th Ct, Ocala, FL 34481$14502211870.3 mi
2010490 Sw 98th Ave, Ocala, FL 34481$13002210081.3 mi
219425 Sw 84th Ter, Unit D, Ocala, FL 34481$15002211411.1 mi
229900 Sw 102nd Ln, Ocala, FL 34481$13002210081.5 mi
239606 Sw 102nd Pl, Ocala, FL 34481$13952211441.2 mi
2410926 Sw 78th Ct, Ocala, FL 34476$15002211960.7 mi
259880 Sw 101st Ln, Ocala, FL 34481$15002211441.5 mi

Projections