Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 71.31% first-year return on $10,080 initial cash invested.
71.31%
Cash On Cash
23.12%
Cap Rate
3.73
DSCR
$1,550
Rent
$599
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$48,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,080
Downpayment
20%
$9,600
Closing costs
1%
$480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$951
Mortgage P&I
16%
$248
Property Taxes
10%
$152
Home Insurance
0%
$1
HOA
9%
$146
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 |
|---|---|---|---|---|---|
10463 Sw 85th Ct, Ocala, FL 34481 | $1,550 | 2 | 2 | 1098 | 0.3 mi |
9075 Sw 102nd Pl, Ocala, FL 34481 | $1,275 | 2 | 2 | 1008 | 0.3 mi |
10235 Sw 87th Ter, Ocala, FL 34481 | $1,300 | 2 | 2 | 1144 | 0.3 mi |
10481 Sw 85th Ct, Ocala, FL 34481 | $1,600 | 2 | 2 | 1094 | 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