Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.12% first-year return on $54,390 initial cash invested.
-2.12%
Cash On Cash
5.84%
Cap Rate
0.99
DSCR
$1,730
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,826
Mortgage P&I
73%
$1,270
Property Taxes
1%
$16
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1322 Nw 12th St, Ocala, FL 34475 | $1,350 | 3 | 2 | 1291 | 0.2 mi |
230 Nw 9th Ave, Ocala, FL 34475 | $1,650 | 3 | 2 | 1350 | 0.5 mi |
2813 Nw 4th Ave, Ocala, FL 34475 | $1,700 | 3 | 2 | 1284 | 1.5 mi |
1954 Nw 21st Ave, Ocala, FL 34475 | $1,800 | 3 | 2 | 1236 | 1 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