REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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 -13.26% first-year return on $34,650 initial cash invested.

Cash On Cash
-13.26%
Cap Rate
4.18%
Rent
$1,600
Signal: High
Cashflow
-$383
Financing
Purchase Price  $165k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $34,650
Downpayment  $33,000
Closing costs  $1,650
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,600
Total Expenses  $1,983
Mortgage P&I  $878
Property Taxes  $178
Home Insurance  $58
HOA  $453
PManagement  $160
CapEx  $80
Vacancy  $96
Maintenance  $80
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18680 Sw 94th St, Unit C$16502213690.2 mi
28500 Sw 93rd Ln, Unit B$16002213690.3 mi
38710 Sw 91st Pl, Unit D$19002213660.3 mi
48829 Sw 94th St, Unit E$16502213690.3 mi
58710 Sw 91st St, Unit D$19002213660.3 mi
68526 Sw 91st St, Unit D$16002213660.3 mi
79335 Sw 85th Ter, Unit B$14502213690.5 mi
88701 Sw 94th St, Unit D$15502213410.2 mi
98702 Sw 93rd Ln$16002214110.2 mi
108896 Sw 90th St, Unit D$17002213680.6 mi
119652 Sw 84th Ter, Unit B$16002213660.7 mi
128702 Sw 93rd Ln, Unit C$16002214110.2 mi
138680 Sw 94th Ln, Unit G$16002214090.3 mi
148530 Sw 90th St, Unit B$14502213870.5 mi
158973 Sw 94th Ln, Unit B$16502213600.6 mi
168459 Sw 92nd St, Unit C$15002214080.3 mi
178753 Sw 91st St, Unit A$16002214000.4 mi
188431 Sw 93rd Pl, Unit F$17002214110.3 mi
198741 Sw 96th Ln, Unit E$16002213500.6 mi
208640 Sw 94th St, Unit F$15502213220.3 mi
218883 Sw 94th Ln, Unit C$16502213410.5 mi
228670 Sw 97th St, Unit A$17002213410.7 mi
239112 Sw 91st Cir$20002213651 mi
248519 Sw 91st St, Unit B$16002214590.4 mi
258505 Sw 93rd St, Unit D$16002212830.6 mi