Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.7% first-year return on $78,220 initial cash invested.
-19.7%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,080
Rent
-$1,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,220
Downpayment
20%
$74,495
Closing costs
1%
$3,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$3,364
Mortgage P&I
88%
$1,826
Property Taxes
18%
$373
Home Insurance
6%
$130
HOA
24%
$494
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9222 Sw 104th Ter, Ocala, FL 34481 | $2,500 | 2 | 2 | 1983 | 0.2 mi |
9911 Sw 96th St, Ocala, FL 34481 | $1,699 | 2 | 2 | 1906 | 0.9 mi |
10584 Sw 91st Street Rd, Ocala, FL 34481 | $2,100 | 2 | 2 | 1747 | 0.1 mi |
9045 Sw 78th Street Rd, Ocala, FL 34481 | $2,400 | 2 | 2 | 1958 | 2 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