Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.74% first-year return on $19,425 initial cash invested.
11.74%
Cash On Cash
9.22%
Cap Rate
1.57
DSCR
$1,370
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$92,500
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,425
Downpayment
20%
$18,500
Closing costs
1%
$925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$1,180
Mortgage P&I
33%
$453
Property Taxes
14%
$192
Home Insurance
2%
$32
HOA
11%
$148
PManagement
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8954 Sw 104th Ln, Ocala, FL 34481 | $1,200 | 2 | 1 | 864 | 0.7 mi |
10832 Sw 85th Ter, Ocala, FL 34481 | $1,200 | 2 | 1 | 906 | 1.3 mi |
10030 Sw 90th Ct, Ocala, FL 34481 | $1,300 | 2 | 1.5 | 864 | 0.5 mi |
8711 Sw 109th Ln, Ocala, FL 34481 | $1,175 | 2 | 1 | 824 | 1.4 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