Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $31,500 initial cash invested.
-10.78%
Cash On Cash
4.6%
Cap Rate
$1,610
Rent
-$283
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,893
Mortgage P&I
48%
$778
Property Taxes
11%
$178
Home Insurance
3%
$52
HOA
29%
$467
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8711 Sw 91st Pl, Unit A, Ocala, FL 34481 | $1,650 | 2 | 2 | 1204 | 0.1 mi |
9505 Sw 93rd Loop, Ocala, FL 34481 | $1,750 | 2 | 2 | 1204 | 0.8 mi |
8678 Sw 95th St, Unit B, Ocala, FL 34481 | $1,600 | 2 | 2 | 1179 | 0.5 mi |
9520 Sw 84th Ter, Unit C, Ocala, FL 34481 | $1,550 | 2 | 2 | 1221 | 0.7 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