• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
8872 SW 92nd Pl UNIT E, Ocala, FL 34481
$164,7002 beds • 2 baths • 1531 sqft

This property looks like a bad Long-Term investment with a projected -6.97% first-year return on $34,587 initial cash invested.

Cash On Cash
-6.97%
Cap Rate
5.54%
Rent
$1,683
Cashflow
-$201
Rent Confidence:  High
Annual
$20,196
Median
$1,645
Avg
$1,683
Samples
25
Financing

Purchase Price  $165k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $34,587
Downpayment  20% $32,940
Closing costs  1% $1,647
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,683
Total Expenses  $1,884
Mortgage P&I  52% $877
Property Taxes  3% $45
Home Insurance  3% $58
HOA  28% $467
PManagement  10% $168
CapEx  5% $84
Vacancy  6% $101
Maintenance  5% $84
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18882 Sw 93rd Pl, Unit F$16002215200.2 mi
29300 Sw 90th Ct, Unit B$14002215410.3 mi
38592 Sw 91st St, Unit E$16002215300.4 mi
48894 Sw 91st St, Unit C$16752215730.2 mi
58883 Sw 94th Ln, Unit G$16452215710.3 mi
68883 Sw 94th Ln$16452215710.3 mi
78350 Sw 93rd Ln, Unit B$16002215410.8 mi
88725 Sw 95th St, Unit A$17002215710.4 mi
98591 Sw 93rd Pl, Unit E$15502215710.4 mi
108650 Sw 95th St, Unit A$18002215500.7 mi
118747 Sw 98th Street Rd, Unit E$16002215280.8 mi
129257 Sw 82nd Ter, Unit G$15002215310.9 mi
139257 Sw 82nd Ter$16502215310.9 mi
148420 Sw 93rd Ln, Unit F$17252215710.7 mi
158648 Sw 95th Ln, Unit C$18002215710.7 mi
168519 Sw 91st St, Unit B$16002214590.5 mi
179272 Sw 97th Pl, Unit B$18002215191.1 mi
188501 Sw 93rd Ln, Unit B$16952216010.5 mi
198745 Sw 92nd St, Unit B$17002216520.2 mi
208702 Sw 93rd Ln$16002214110.3 mi
218757 Sw 97th Lane Rd, Unit C$17002214901.1 mi
229157 Sw 91st Cir$23002216160.8 mi
238753 Sw 91st St, Unit A$16002214000.3 mi
248680 Sw 94th Ln, Unit G$16002214090.5 mi
259290 Sw 92nd Ln$20002214290.7 mi

Projections