Property Analysis for 9535 SW 85th Ter UNIT C, Ocala, FL 34481

Long-Term Rental Analysis

9535 SW 85th Ter UNIT C, Ocala, FL 34481

$173,900 • 2 beds • 2 baths • 1031 sqft

This property looks like a bad Long-Term investment with a projected -11.04% first-year return on $36,519 initial cash invested.

Cash On Cash

-11.04%

Cap Rate

4.3%

Rent

$1,520

Cashflow

-$336

Rent Confidence: High

Annual

$18,240

Median

$1,500

Avg

$1,524

Samples

Financing

Purchase Price $174k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $36,519

Downpayment 20% $34,780

Closing costs 1% $1,739

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,520

Total Expenses $1,856

Mortgage P&I 58% $883

Property Taxes 3% $50

Home Insurance 4% $61

HOA 31% $467

PManagement 10% $152

CapEx 5% $76

Vacancy 6% $91

Maintenance 5% $76

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	8506 Sw 93rd St, Unit B, Ocala, FL 34481	$1800	2	2	1084	0.2 mi
2	9815 Sw 89th Ter, Unit D, Ocala, FL 34481	$1575	2	2	1078	0.6 mi
3	9314 Sw 97th Ln, Unit B, Ocala, FL 34481	$1600	2	2	1072	0.9 mi
4	8020 Sw 108th Loop, # 108, Ocala, FL 34481	$1340	2	2	1038	1.4 mi
5	8020 Sw 108th Loop, Ocala, FL 34481	$1600	2	2	1038	1.4 mi
6	10834 Sw 89th Ave, Ocala, FL 34481	$1500	2	2	1032	1.6 mi
7	9425 Sw 84th Ter, Unit D, Ocala, FL 34481	$1500	2	2	1141	0.1 mi
8	10484 Sw 85th Ct, Ocala, FL 34481	$1350	2	2	1090	0.9 mi
9	10481 Sw 85th Ct, Ocala, FL 34481	$1600	2	2	1094	0.9 mi
10	9900 Sw 102nd Ln, Ocala, FL 34481	$1300	2	2	1008	1.6 mi
11	10081 Sw 93rd Ct, Ocala, FL 34481	$1520	2	2	1100	1 mi
12	10490 Sw 98th Ave, Ocala, FL 34481	$1300	2	2	1008	1.6 mi
13	8636 Sw 108th St, Ocala, FL 34481	$1600	2	2	1070	1.4 mi
14	10881 Sw 78th Ct, Ocala, FL 34476	$1500	2	2	990	1.5 mi
15	8655 Sw 95th St, Ocala, FL 34481	$1450	2	2	1179	0.1 mi
16	8678 Sw 95th St, Unit B, Ocala, FL 34481	$1600	2	2	1179	0.2 mi
17	8305 Sw 101st Place Rd, Ocala, FL 34481	$1450	2	2	1150	0.6 mi
18	8208 Sw 108th Lane Rd, Ocala, FL 34481	$1420	2	2	988	1.6 mi
19	8130 Sw 108th Street Rd, Ocala, FL 34481	$1850	2	2	1084	1.5 mi
20	10881 Sw 81st Avenue Rd, Ocala, FL 34481	$1600	2	2	1088	1.6 mi
21	8947 Sw 108th Pl, Ocala, FL 34481	$1500	2	2	1096	1.5 mi
22	8552 Sw 93rd Pl, Unit C, Ocala, FL 34481	$1600	2	2	1223	0.2 mi
23	8711 Sw 91st Pl, Unit A, Ocala, FL 34481	$1650	2	2	1204	0.5 mi
24	10983 Sw 76th Ter, Ocala, FL 34476	$1500	2	2	1112	1.6 mi
25	9606 Sw 102nd Pl, Ocala, FL 34481	$1395	2	2	1144	1.3 mi

Projections