Property Analysis for 8666 SW 92nd Ln UNIT E, Ocala, FL 34481

Long-Term Rental Analysis

8666 SW 92nd Ln UNIT E, Ocala, FL 34481

$165,000 • 2 beds • 2 baths • 1369 sqft

This property looks like a bad Long-Term investment with a projected -12.47% first-year return on $34,650 initial cash invested.

Cash On Cash

-12.47%

Cap Rate

4.36%

Rent

$1,632

Cashflow

-$360

Rent Confidence: High

Annual

$19,584

Median

$1,600

Avg

$1,632

Samples

Financing

Purchase Price $165k

Downpayment 20.0%

Interest Rate 7.0%

Mortgage Duration 30yr.

Cash To Invest

Total $34,650

Downpayment 20% $33,000

Closing costs 1% $1,650

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,632

Total Expenses $1,992

Mortgage P&I 54% $878

Property Taxes 11% $178

Home Insurance 4% $58

HOA 28% $453

PManagement 10% $163

CapEx 5% $82

Vacancy 6% $98

Maintenance 5% $82

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	8683 Sw 93rd Ln, Unit E	$1495	2	2	1369	0.1 mi
2	8680 Sw 94th St, Unit C	$1650	2	2	1369	0.2 mi
3	8500 Sw 93rd Ln, Unit B	$1600	2	2	1369	0.3 mi
4	8710 Sw 91st Pl, Unit D	$1900	2	2	1366	0.3 mi
5	8745 Sw 92nd St, Unit A	$1800	2	2	1366	0.3 mi
6	8829 Sw 94th St, Unit E	$1650	2	2	1369	0.3 mi
7	8710 Sw 91st St, Unit D	$1900	2	2	1366	0.3 mi
8	8526 Sw 91st St, Unit D	$1600	2	2	1366	0.3 mi
9	9335 Sw 85th Ter, Unit B	$1450	2	2	1369	0.5 mi
10	8701 Sw 94th St, Unit D	$1550	2	2	1341	0.2 mi
11	8702 Sw 93rd Ln	$1600	2	2	1411	0.2 mi
12	8896 Sw 90th St, Unit C	$1600	2	2	1375	0.6 mi
13	8530 Sw 90th St, Unit B	$1450	2	2	1386	0.5 mi
14	9652 Sw 84th Ter, Unit B	$1600	2	2	1366	0.7 mi
15	8680 Sw 94th Ln, Unit G	$1600	2	2	1409	0.3 mi
16	8625 Sw 94th St, Unit A	$1800	2	2	1409	0.3 mi
17	8973 Sw 94th Ln, Unit B	$1650	2	2	1360	0.6 mi
18	8685 Sw 94th Ln, Unit E	$1600	2	2	1322	0.3 mi
19	8459 Sw 92nd St, Unit C	$1500	2	2	1408	0.3 mi
20	8753 Sw 91st St, Unit A	$1600	2	2	1400	0.4 mi
21	8431 Sw 93rd Pl, Unit F	$1700	2	2	1411	0.3 mi
22	8741 Sw 96th Ln, Unit E	$1600	2	2	1350	0.6 mi
23	8640 Sw 94th St, Unit F	$1550	2	2	1322	0.3 mi
24	8883 Sw 94th Ln, Unit C	$1650	2	2	1341	0.5 mi
25	8670 Sw 97th St, Unit A	$1700	2	2	1341	0.7 mi

Projections