REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
9165 SW 101st Ln, Ocala, FL 34481
$169,000 • 2 beds • 2 baths • 960 sqft

This property looks like a bad Long-Term investment with a projected -7.1% first-year return on $35,490 initial cash invested.

Cash On Cash
-7.1%
Cap Rate
5.41%
Rent
$1,454
Cashflow
-$210
Rent Confidence:  High
Annual
$17,448
Median
$1,450
Avg
$1,455
Samples
25
Financing
Purchase Price  $169k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $35,490
Downpayment  $33,800
Closing costs  $1,690
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,454
Total Expenses  $1,664
Mortgage P&I  $899
Property Taxes  $186
Home Insurance  $59
HOA  $142
PManagement  $145
CapEx  $73
Vacancy  $87
Maintenance  $73
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19075 Sw 102nd Pl$12002210080.2 mi
210030 Sw 90th Ct$1300228640.2 mi
310940 Sw 87th Ct$1450229601.9 mi
410490 Sw 98th Ave$13002210081.2 mi
59314 Sw 97th Ln, Unit B$15502210720.5 mi
610834 Sw 89th Ave$15002210321.5 mi
710330 Sw 91st Ct$125021.510080.3 mi
810481 Sw 85th Ct$17002210940.9 mi
911440 Sw 85th Ave$1450229882.3 mi
1010484 Sw 85th Ct$13502210901 mi
118954 Sw 101st Pl$14502211440.3 mi
1210442 Sw 85th Ct, # A$14952210901 mi
1310881 Sw 78th Ct$1500229902.4 mi
1410443 Sw 85th Ct$15502210931 mi
158386 Sw 105th Pl$1400228641.4 mi
168384 Sw 106th St$1400228641.4 mi
178020 Sw 108th Loop, # 108$13402210382 mi
189425 Sw 84th Ter, Unit B$14002210591.7 mi
198020 Sw 108th Loop$16002210382 mi
208636 Sw 108th St$16002210701.6 mi
218211 Sw 108th Lane Rd$1600228922.1 mi
229748 Sw 97th St$16002211051.2 mi
239606 Sw 102nd Pl$13952211440.7 mi
248947 Sw 108th Pl$15002210961.4 mi
2510892 Sw 88th Ct$15002210861.7 mi