REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
85 Teak Run, Ocala, FL 34472
$190,0003 beds • 2 baths • 1150 sqft

This property might be a fair Long-Term investment with a projected 0.69% first-year return on $39,900 initial cash invested.

Cash On Cash
0.69%
Cap Rate
7.04%
Rent
$1,595
Signal: Low
Cashflow
$23
Financing

Purchase Price  $190k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $39,900
Downpayment  $38,000
Closing costs  $1,900
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,595
Total Expenses  $1,572
Mortgage P&I  $1,011
Property Taxes  $79
Home Insurance  $66
PManagement  $160
CapEx  $80
Vacancy  $96
Maintenance  $80
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
170 Almond Rd$16003212400.2 mi
25 Teak Loop Ln$16503212000.7 mi
344 Teak Crse$18753212480.4 mi
46 Almond Drive Trce$17503211581.7 mi
56719 Cherry Rd$19973212700.3 mi
66420 Cherry Rd$15003212580.6 mi
783 Redwood Rd$14503211451.9 mi
85410 Pecan Rd$15003211442.2 mi
918 Cherry Crse$16003213320.5 mi
109 Almond Drive Pass$14953212461.5 mi
1137 Almond Pass Dr$16993213570.3 mi
1221 Se 70th Cir$15503211662.5 mi
131 Pecan Run Crse$15003212221.9 mi
1439 Redwood Trak, Run$20003212701.4 mi
15116 Pecan Run$18003210111 mi
165 Almond Ln$15003213041.2 mi
175610 E Fort King St$15003211722.8 mi
185425 Pecan Rd$15953212382.1 mi
192 Hemlock Radial Ct$16153211872.8 mi
2031 Redwood Trak, Run$17473210111.4 mi
213 Hemlock Radial Cir$15003211882.8 mi
2253 Hemlock Radial Loop$15003211882.8 mi
2319 Fir Trail Dr$14503211443.3 mi
2439 Pecan Pass Trl$15953213311.4 mi
256 Hemlock Ter$14953210832.6 mi