REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

8677 SW 95th Ln UNIT E, Ocala, FL 34481

2 beds • 2 baths • 1140 sqft

Email

This property looks like a bad Long-Term investment with a projected -16.15% first-year return on $38,850 initial cash invested.

-16.15%

Cash On Cash

3.09%

Cap Rate

0.52

DSCR

$1,540

Rent

-$523

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$185k

Downpayment

20.0%

Interest Rate

6.4%

Mortgage Duration

30yr.

Cash To Invest

Total

$38,850

Downpayment

20%

$37,000

Closing costs

1%

$1,850

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,540

Total Expenses

$2,063

Mortgage P&I

60%

$923

Property Taxes

14%

$210

Home Insurance

4%

$65

HOA

30%

$465

PManagement

10%

$154

CapEx

5%

$77

Vacancy

6%

$92

Maintenance

5%

$77

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

8678 Sw 95th St, Unit B, Ocala, FL 34481

$1,600

2

2

1179

0 mi

10015 Sw 90th Ct, Ocala, FL 34481

$1,500

2

2

1144

0.6 mi

8831 Sw 94th Ln, Unit F, Ocala, FL 34481

$1,500

2

2

1179

0.2 mi

9286 Sw 89th Court Rd, Unit D, Ocala, FL 34481

$1,600

2

2

1113

0.4 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis