REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
8973 SW 101st Ln, Ocala, FL 34481
$175,000 • 2 beds • 2 baths • 1144 sqft

This property looks like a bad Long-Term investment with a projected -5.06% first-year return on $36,750 initial cash invested.

Cash On Cash
-5.06%
Cap Rate
5.55%
Rent
$1,485
Cashflow
-$155
Rent Confidence:  High
Annual
$17,820
Median
$1,500
Avg
$1,485
Samples
25
Financing
Purchase Price  $175k
Downpayment  20.0%
Interest Rate  6.6%
Mortgage Duration  30yr.
Cash To Invest
Total  $36,750
Downpayment  20% $35,000
Closing costs  1% $1,750
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,485
Total Expenses  $1,640
Mortgage P&I  60% $891
Property Taxes  11% $161
Home Insurance  4% $61
HOA  10% $142
PManagement  10% $148
CapEx  5% $74
Vacancy  6% $89
Maintenance  5% $74
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18954 Sw 101st Pl$14502211440 mi
29606 Sw 102nd Pl$13952211441 mi
38305 Sw 101st Place Rd$14502211501.1 mi
410448 Sw 85th Ct$14502211870.7 mi
510481 Sw 85th Ct$16002210940.7 mi
69815 Sw 89th Ter, Unit D$15752210780.5 mi
79880 Sw 101st Ln$15002211441.4 mi
810443 Sw 85th Ct$15502210930.8 mi
910484 Sw 85th Ct$13502210900.7 mi
109425 Sw 84th Ter, Unit D$15002211411.4 mi
119871 Sw 87th Terrace Rd, Unit C$16002212110.6 mi
1210442 Sw 85th Ct, # A$14952210900.7 mi
138678 Sw 95th St, Unit B$16002211791.1 mi
149855 Sw 89th Ter, Unit D$16002212330.4 mi
1510021 Sw 100th Ave$13002211441.7 mi
169961 Sw 101st Ln$11002211441.6 mi
179314 Sw 97th Ln, Unit B$16002210720.7 mi
188655 Sw 95th St$14502211791.2 mi
198228 Sw 108th Loop$15502211331.6 mi
209668 Sw 94th Ave Unit A$16002212151 mi
2110006 Sw 84th Ave Rd, Apt 3$15002212001.2 mi
2210046 Sw 81st Terrace Rd$13002211791.4 mi
2310006 Sw 84th Ave Rd$15002212001.2 mi
249748 Sw 97th St$16002211051.4 mi
258947 Sw 108th Pl$15002210961.4 mi

Projections