Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.29% first-year return on $29,190 initial cash invested.
-0.29%
Cash On Cash
6.75%
Cap Rate
1.11
DSCR
$1,710
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,717
Mortgage P&I
41%
$703
Property Taxes
3%
$52
Home Insurance
3%
$49
HOA
27%
$467
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8738 Sw 95th Ln, Unit G, Ocala, FL 34481 | $1,650 | 2 | 2 | 1341 | 0.1 mi |
8671 Sw 97th St, Unit C, Ocala, FL 34481 | $1,650 | 2 | 2 | 1341 | 0.3 mi |
8670 Sw 97th St, Unit A, Ocala, FL 34481 | $1,800 | 2 | 2 | 1341 | 0.3 mi |
8741 Sw 96th Ln, Unit E, Ocala, FL 34481 | $1,600 | 2 | 2 | 1350 | 0.2 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