Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -0.78% first-year return on $29,190 initial cash invested.
-0.78%
Cash On Cash
6.63%
Cap Rate
$1,690
Rent
-$19
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
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
$1,690
Total Expenses
$1,709
Mortgage P&I
42%
$703
Property Taxes
3%
$52
Home Insurance
3%
$49
HOA
28%
$467
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8701 Sw 94th St, Unit D, Ocala, FL 34481 | $1,550 | 2 | 2 | 1341 | 0.1 mi |
8741 Sw 96th Ln, Unit E, Ocala, FL 34481 | $1,600 | 2 | 2 | 1350 | 0.2 mi |
8670 Sw 97th St, Unit A, Ocala, FL 34481 | $1,700 | 2 | 2 | 1341 | 0.3 mi |
8685 Sw 94th Ln, Unit E, Ocala, FL 34481 | $1,400 | 2 | 2 | 1322 | 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 |
More comparable properties
Upgrade to access!Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
Upgrade to access!CoC vs Downpayment
Investment projections and seasonality
Upgrade to access!CoC vs Purchase Price
Investment projections and seasonality
Upgrade to access!