REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
9629 SW 95th Ter UNIT D, Ocala, FL 34481
$168,000 • 2 beds • 2 baths • 1412 sqft

This property looks like a bad Long-Term investment with a projected -5.14% first-year return on $35,280 initial cash invested.

Cash On Cash
-5.14%
Cap Rate
5.72%
Rent
$1,809
Cashflow
-$151
Rent Confidence:  High
Annual
$21,708
Median
$1,700
Avg
$1,808
Samples
25
Financing
Purchase Price  $168k
Downpayment  20.0%
Interest Rate  6.6%
Mortgage Duration  30yr.
Cash To Invest
Total  $35,280
Downpayment  $33,600
Closing costs  $1,680
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,809
Total Expenses  $1,960
Mortgage P&I  $862
Property Taxes  $116
Home Insurance  $59
HOA  $453
PManagement  10% $181
CapEx  5% $90
Vacancy  6% $109
Maintenance  5% $90
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19890 Sw 99th Loop$22002214310.7 mi
29734 Sw 96th St$15502213520.3 mi
39290 Sw 92nd Ln$20002214290.8 mi
49112 Sw 91st Cir$20002213650.8 mi
59891 Sw 99th Loop$24002214680.8 mi
68702 Sw 93rd Ln$16002214111.4 mi
79877 Sw 99th Loop$22002213450.7 mi
89875 Sw 99th Loop$22002213450.7 mi
98680 Sw 94th Ln, Unit G$16002214091.5 mi
109885 Sw 99th Loop$17002213440.7 mi
119895 Sw 99th Loop$20002213440.8 mi
1210060 Sw 99th Ter$11002213560.9 mi
138973 Sw 94th Ln, Unit B$16502213601 mi
149272 Sw 97th Pl, Unit B$18002215190.5 mi
1510277 Sw 96th Loop$17502213441 mi
168753 Sw 91st St, Unit A$16002214001.6 mi
178829 Sw 94th St, Unit E$16502213691.3 mi
1810245 Sw 98th Place Rd$24002214691.2 mi
199721 Sw 102nd Ter$21002213441.1 mi
208431 Sw 93rd Pl, Unit F$17002214111.9 mi
218741 Sw 96th Ln, Unit E$16002213501.3 mi
228883 Sw 94th Ln, Unit C$16502213411.1 mi
238459 Sw 92nd St, Unit C$15002214081.9 mi
248683 Sw 93rd Ln, Unit E$16002213691.6 mi
258680 Sw 94th St, Unit C$16502213691.5 mi