Property Analysis for 8872 SW 92nd Pl UNIT E, Ocala, FL 34481

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 -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

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 Property	Rent	Beds	Baths	SQFT	Distance
1	8882 Sw 93rd Pl, Unit F	$1600	2	2	1520	0.2 mi
2	9300 Sw 90th Ct, Unit B	$1400	2	2	1541	0.3 mi
3	8592 Sw 91st St, Unit E	$1600	2	2	1530	0.4 mi
4	8894 Sw 91st St, Unit C	$1675	2	2	1573	0.2 mi
5	8883 Sw 94th Ln, Unit G	$1645	2	2	1571	0.3 mi
6	8883 Sw 94th Ln	$1645	2	2	1571	0.3 mi
7	8350 Sw 93rd Ln, Unit B	$1600	2	2	1541	0.8 mi
8	8725 Sw 95th St, Unit A	$1700	2	2	1571	0.4 mi
9	8591 Sw 93rd Pl, Unit E	$1550	2	2	1571	0.4 mi
10	8650 Sw 95th St, Unit A	$1800	2	2	1550	0.7 mi
11	8747 Sw 98th Street Rd, Unit E	$1600	2	2	1528	0.8 mi
12	9257 Sw 82nd Ter, Unit G	$1500	2	2	1531	0.9 mi
13	9257 Sw 82nd Ter	$1650	2	2	1531	0.9 mi
14	8420 Sw 93rd Ln, Unit F	$1725	2	2	1571	0.7 mi
15	8648 Sw 95th Ln, Unit C	$1800	2	2	1571	0.7 mi
16	8519 Sw 91st St, Unit B	$1600	2	2	1459	0.5 mi
17	9272 Sw 97th Pl, Unit B	$1800	2	2	1519	1.1 mi
18	8501 Sw 93rd Ln, Unit B	$1695	2	2	1601	0.5 mi
19	8745 Sw 92nd St, Unit B	$1700	2	2	1652	0.2 mi
20	8702 Sw 93rd Ln	$1600	2	2	1411	0.3 mi
21	8757 Sw 97th Lane Rd, Unit C	$1700	2	2	1490	1.1 mi
22	9157 Sw 91st Cir	$2300	2	2	1616	0.8 mi
23	8753 Sw 91st St, Unit A	$1600	2	2	1400	0.3 mi
24	8680 Sw 94th Ln, Unit G	$1600	2	2	1409	0.5 mi
25	9290 Sw 92nd Ln	$2000	2	2	1429	0.7 mi

Projections