Unlock all features! Tap here to upgrade
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 |
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