REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
9002 SW 96th Ln UNIT C, Ocala, FL 34481
$189,000 • 2 beds • 2 baths • 1728 sqft

This property looks like a bad Long-Term investment with a projected -9.55% first-year return on $39,690 initial cash invested.

Cash On Cash
-9.55%
Cap Rate
4.98%
Rent
$1,901
Cashflow
-$316
Rent Confidence:  High
Annual
$22,812
Median
$1,800
Avg
$1,901
Samples
25
Financing
Purchase Price  $189k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $39,690
Downpayment  $37,800
Closing costs  $1,890
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,901
Total Expenses  $2,217
Mortgage P&I  $1,006
Property Taxes  $198
Home Insurance  $66
HOA  $453
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18985 Sw 94th Ln, Unit B$17502217190.2 mi
28848 Sw 96th Ln, Unit F$17502217480.3 mi
38876 Sw 95th Ln, Unit C$20002217480.3 mi
48720 Sw 97th St, Unit E$19002217480.5 mi
58696 Sw 88th Court Rd, Unit A$18502217270.7 mi
68470 Sw 92nd Ln, Unit E$17502217111 mi
78931 Sw 98th Street Rd, Unit A$22002218580.2 mi
88822 Sw 86th Ct$18902217291.4 mi
98956 Sw 95th Ln, Unit B$24502218900.2 mi
108745 Sw 92nd St, Unit B$17002216520.8 mi
119068 Sw 82nd Ter, Unit A$22002217141.5 mi
128832 Sw 94th Ln$25502216000.4 mi
138450 Sw 90th St, Unit D$16502216961.4 mi
149285 Sw 93rd Cir$22002216971.4 mi
159529 Sw 90th St$17002217001.4 mi
169346 Sw 94th Loop$18952218740.5 mi
178883 Sw 94th Ln$16452215710.3 mi
188883 Sw 94th Ln, Unit G$16452215710.4 mi
1910018 Sw 97th Ln$19002217471.6 mi
208725 Sw 95th St, Unit A$17002215710.4 mi
219786 Sw 97th Ln$18002218141.3 mi
229690 Sw 95th Ter, Unit D$17002216090.9 mi
238501 Sw 93rd Ln, Unit B$16952216010.9 mi
249077 Sw 91st Cir$22002215690.6 mi
259495 Sw 92nd Street Rd$18002216101 mi