Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.3% first-year return on $23,520 initial cash invested.
-2.3%
Cash On Cash
6.56%
Cap Rate
1.06
DSCR
$1,550
Rent
-$45
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,520
Downpayment
20%
$22,400
Closing costs
1%
$1,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,595
Mortgage P&I
37%
$579
Property Taxes
3%
$44
Home Insurance
3%
$39
HOA
34%
$529
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8831 Sw 94th Ln, Unit F, Ocala, FL 34481 | $1,500 | 2 | 2 | 1179 | 0.1 mi |
8678 Sw 95th St, Unit B, Ocala, FL 34481 | $1,600 | 2 | 2 | 1179 | 0.2 mi |
8711 Sw 91st Pl, Unit A, Ocala, FL 34481 | $1,650 | 2 | 2 | 1204 | 0.4 mi |
8666 Sw 92nd Ln, Unit B, Ocala, FL 34481 | $1,600 | 2 | 2 | 1223 | 0.3 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