- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
8901 SW 103rd Ln, Ocala, FL 34481
$163,000 • 2 beds • 2 baths • 1248 sqft
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $34,230 initial cash invested.
Cash On Cash
-5.4%
Cap Rate
5.81%
Rent
$1,500
Signal: Med.
Cashflow
-$154
Financing
Purchase Price $163k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,230
Downpayment $32,600
Closing costs $1,630
Rehab $0
Furnishing $0
Cashflow
Total Income $1,500
Total Expenses $1,654
Mortgage P&I $868
Property Taxes $197
Home Insurance $57
HOA $142
PManagement $150
CapEx $75
Vacancy $90
Maintenance $75
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 9855 Sw 89th Ter, Unit D | $1600 | 2 | 2 | 1233 | 0.8 mi |
2 | 10230 Sw 91st Ct | $1500 | 2 | 2 | 1304 | 0.4 mi |
3 | 10448 Sw 85th Ct | $1450 | 2 | 2 | 1187 | 0.4 mi |
4 | 9871 Sw 87th Terrace Rd, Unit C | $1600 | 2 | 2 | 1211 | 0.8 mi |
5 | 9320 Sw 89th Ter | $1800 | 2 | 2 | 1250 | 1.5 mi |
6 | 8954 Sw 101st Pl | $1450 | 2 | 2 | 1144 | 0.4 mi |
7 | 9320 Sw 89th Ter, Unit C | $1700 | 2 | 2 | 1250 | 1.7 mi |
8 | 10006 Sw 84th Ave Rd | $1500 | 2 | 2 | 1200 | 1.2 mi |
9 | 9520 Sw 84th Ter, Unit C | $1500 | 2 | 2 | 1221 | 1.5 mi |
10 | 9180 Sw 101st Pl | $1500 | 2 | 2 | 1144 | 0.6 mi |
11 | 8552 Sw 93rd Pl, Unit C | $1600 | 2 | 2 | 1223 | 1.7 mi |
12 | 10961 Sw 84th Ave | $1400 | 2 | 2 | 1224 | 1.7 mi |
13 | 8670 Sw 97th St, Unit A | $1700 | 2 | 2 | 1341 | 1.1 mi |
14 | 10046 Sw 81st Terrace Rd | $1300 | 2 | 2 | 1179 | 1.4 mi |
15 | 8460 Sw 109th Pl | $1450 | 2 | 2 | 1200 | 1.6 mi |
16 | 8505 Sw 93rd St, Unit D | $1600 | 2 | 2 | 1283 | 1.9 mi |
17 | 8678 Sw 95th St, Unit B | $1575 | 2 | 2 | 1179 | 1.4 mi |
18 | 8741 Sw 96th Ln, Unit E | $1600 | 2 | 2 | 1350 | 1.2 mi |
19 | 8655 Sw 95th St | $1450 | 2 | 2 | 1179 | 1.5 mi |
20 | 8640 Sw 94th St, Unit F | $1550 | 2 | 2 | 1322 | 1.6 mi |
21 | 9794 Sw 96th St | $1650 | 2 | 2 | 1201 | 1.8 mi |
22 | 10484 Sw 85th Ct | $1350 | 2 | 2 | 1090 | 0.5 mi |
23 | 9606 Sw 102nd Pl | $1395 | 2 | 2 | 1144 | 1.2 mi |
24 | 10442 Sw 85th Ct, # A | $1495 | 2 | 2 | 1090 | 0.5 mi |
25 | 8883 Sw 94th Ln, Unit C | $1650 | 2 | 2 | 1341 | 1.4 mi |