- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
8872 SW 92nd Pl UNIT E, Ocala, FL 34481
$164,700 • 2 beds • 2 baths • 1531 sqft
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $34,587 initial cash invested.
Cash On Cash
-7.95%
Cap Rate
5.32%
Rent
$1,645
Signal: Med.
Cashflow
-$229
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,587
Downpayment $32,940
Closing costs $1,647
Rehab $0
Furnishing $0
Cashflow
Total Income $1,645
Total Expenses $1,874
Mortgage P&I $877
Property Taxes $45
Home Insurance $58
HOA $467
PManagement $164
CapEx $82
Vacancy $99
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...