REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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 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
59320 Sw 89th Ter$18002212501.5 mi
68954 Sw 101st Pl$14502211440.4 mi
79320 Sw 89th Ter, Unit C$17002212501.7 mi
810006 Sw 84th Ave Rd$15002212001.2 mi
99520 Sw 84th Ter, Unit C$15002212211.5 mi
109180 Sw 101st Pl$15002211440.6 mi
118552 Sw 93rd Pl, Unit C$16002212231.7 mi
1210961 Sw 84th Ave$14002212241.7 mi
138670 Sw 97th St, Unit A$17002213411.1 mi
1410046 Sw 81st Terrace Rd$13002211791.4 mi
158460 Sw 109th Pl$14502212001.6 mi
168505 Sw 93rd St, Unit D$16002212831.9 mi
178678 Sw 95th St, Unit B$15752211791.4 mi
188741 Sw 96th Ln, Unit E$16002213501.2 mi
198655 Sw 95th St$14502211791.5 mi
208640 Sw 94th St, Unit F$15502213221.6 mi
219794 Sw 96th St$16502212011.8 mi
2210484 Sw 85th Ct$13502210900.5 mi
239606 Sw 102nd Pl$13952211441.2 mi
2410442 Sw 85th Ct, # A$14952210900.5 mi
258883 Sw 94th Ln, Unit C$16502213411.4 mi