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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
8901 SW 103rd Ln, Ocala, FL 34481
$163,0002 beds • 2 baths • 1248 sqft

This property looks like a bad Long-Term investment with a projected -4.59% first-year return on $34,230 initial cash invested.

Cash On Cash
-4.59%
Cap Rate
5.99%
Rent
$1,530
Cashflow
-$131
Rent Confidence:  High
Annual
$18,360
Median
$1,550
Avg
$1,530
Samples
25
Financing

Purchase Price  $163k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $34,230
Downpayment  20% $32,600
Closing costs  1% $1,630
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,530
Total Expenses  $1,661
Mortgage P&I  57% $868
Property Taxes  13% $197
Home Insurance  4% $57
HOA  9% $142
PManagement  10% $153
CapEx  5% $76
Vacancy  6% $92
Maintenance  5% $76
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19855 Sw 89th Ter, Unit D$16002212330.8 mi
210230 Sw 91st Ct$15002213040.4 mi
310448 Sw 85th Ct$14502211870.4 mi
49871 Sw 87th Terrace Rd, Unit C$16002212110.8 mi
59652 Sw 84th Ter, Unit D$16002212581.3 mi
69653 Sw 84th Ter, Unit B$16002212721.3 mi
78954 Sw 101st Pl$14502211440.4 mi
89668 Sw 94th Ave Unit A$16002212151.3 mi
910006 Sw 84th Ave Rd, Apt 3$15002212001.2 mi
1010006 Sw 84th Ave Rd$15002212001.2 mi
1110892 Sw 86th Ave$13502212881.3 mi
129520 Sw 84th Ter, Unit C$15002212211.5 mi
138552 Sw 93rd Pl, Unit C$16002212231.7 mi
1410961 Sw 84th Ave$14002212241.7 mi
158670 Sw 97th St, Unit A$17002213411.1 mi
168305 Sw 101st Place Rd$14502211501 mi
178678 Sw 95th St, Unit B$16002211791.4 mi
1810046 Sw 81st Terrace Rd$13002211791.4 mi
198505 Sw 93rd St, Unit D$16002212831.9 mi
2010481 Sw 85th Ct$16002210940.4 mi
218685 Sw 94th Ln, Unit E$16002213221.5 mi
228741 Sw 96th Ln, Unit E$16002213501.2 mi
238655 Sw 95th St$14502211791.5 mi
249794 Sw 96th St$15502212011.8 mi
2510443 Sw 85th Ct$15502210930.5 mi

Projections