Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.27% first-year return on $29,190 initial cash invested.
1.27%
Cash On Cash
7.1%
Cap Rate
1.17
DSCR
$1,760
Rent
$31
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,760
Total Expenses
$1,729
Mortgage P&I
40%
$703
Property Taxes
3%
$52
Home Insurance
3%
$49
HOA
27%
$467
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8741 Sw 96th Ln, Unit E, Ocala, FL 34481 | $1,600 | 2 | 2 | 1350 | 0.2 mi |
8973 Sw 94th Ln, Unit B, Ocala, FL 34481 | $1,700 | 2 | 2 | 1360 | 0.2 mi |
8685 Sw 94th Ln, Unit E, Ocala, FL 34481 | $1,400 | 2 | 2 | 1322 | 0.2 mi |
8680 Sw 94th St, Unit C, Ocala, FL 34481 | $1,600 | 2 | 2 | 1369 | 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