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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
9395 SW 97th Ln UNIT B, Ocala, FL 34481
$150,000 • 2 beds • 2 baths • 1180 sqft

This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $31,500 initial cash invested.

Cash On Cash
-8.99%
Cap Rate
4.82%
Rent
$1,503
Cashflow
-$236
Rent Confidence:  High
Annual
$18,036
Median
$1,500
Avg
$1,503
Samples
25
Financing
Purchase Price  $150k
Downpayment  20.0%
Interest Rate  6.6%
Mortgage Duration  30yr.
Cash To Invest
Total  $31,500
Downpayment  20% $30,000
Closing costs  1% $1,500
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,503
Total Expenses  $1,739
Mortgage P&I  51% $763
Property Taxes  5% $69
Home Insurance  3% $52
HOA  31% $465
PManagement  10% $150
CapEx  5% $75
Vacancy  6% $90
Maintenance  5% $75
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19668 Sw 94th Ave Unit A$16002212150.2 mi
29794 Sw 96th St$15502212010.7 mi
39606 Sw 102nd Pl$13952211440.8 mi
48678 Sw 95th St, Unit B$16002211791.3 mi
59505 Sw 93rd Loop$17002212041 mi
68954 Sw 101st Pl$14502211440.9 mi
79855 Sw 89th Ter, Unit D$16002212330.7 mi
89880 Sw 101st Ln$15002211441 mi
98655 Sw 95th St$14502211791.4 mi
1010021 Sw 100th Ave$13002211441 mi
119871 Sw 87th Terrace Rd, Unit C$16002212111.1 mi
129314 Sw 97th Ln, Unit B$16002210720.1 mi
139961 Sw 101st Ln$11002211441.1 mi
149748 Sw 97th St$16002211050.6 mi
1510448 Sw 85th Ct$14502211871.6 mi
168711 Sw 91st Pl, Unit A$16502212041.6 mi
179815 Sw 89th Ter, Unit D$15752210780.7 mi
1810006 Sw 84th Ave Rd, Apt 3$15002212001.8 mi
198552 Sw 93rd Pl, Unit C$16002212231.5 mi
2010006 Sw 84th Ave Rd$15002212001.8 mi
2110046 Sw 81st Terrace Rd$13002211792.1 mi
228305 Sw 101st Place Rd$14502211501.8 mi
239520 Sw 84th Ter, Unit C$15002212211.6 mi
2410230 Sw 91st Ct$15002213040.8 mi
259425 Sw 84th Ter, Unit D$15002211411.8 mi

Projections