Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 58.12% first-year return on $15,939 initial cash invested.
58.12%
Cash On Cash
19.73%
Cap Rate
3.18
DSCR
$1,680
Rent
$772
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,939
Downpayment
20%
$15,180
Closing costs
1%
$759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$908
Mortgage P&I
23%
$392
Property Taxes
5%
$77
Home Insurance
0%
$2
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9 Spring Lane Way, Ocala, FL 34472 | $1,595 | 3 | 2 | 1300 | 0.1 mi |
8 Lake Ct, Ocala, FL 34472 | $1,800 | 3 | 2 | 1323 | 0.3 mi |
53 Cypress Rd, Ocala, FL 34472 | $1,649 | 3 | 2 | 1357 | 0.7 mi |
1 Holly Run, Ocala, FL 34472 | $1,665 | 3 | 2 | 1402 | 0.6 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