Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.62% first-year return on $31,500 initial cash invested.
-3.62%
Cash On Cash
5.68%
Cap Rate
0.98
DSCR
$1,620
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,715
Mortgage P&I
45%
$724
Property Taxes
3%
$51
Home Insurance
3%
$52
HOA
29%
$467
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8710 Sw 91st Pl, Unit D, Ocala, FL 34481 | $1,800 | 2 | 2 | 1366 | 0.2 mi |
8896 Sw 90th St, Unit C, Ocala, FL 34481 | $1,600 | 2 | 2 | 1375 | 0.4 mi |
8745 Sw 92nd St, Unit A, Ocala, FL 34481 | $1,700 | 2 | 2 | 1366 | 0.3 mi |
8753 Sw 91st St, Unit A, Ocala, FL 34481 | $1,500 | 2 | 2 | 1400 | 0.2 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