Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $26,439 initial cash invested.
-13.39%
Cash On Cash
4.2%
Cap Rate
0.67
DSCR
$1,520
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,439
Downpayment
20%
$25,180
Closing costs
1%
$1,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,815
Mortgage P&I
43%
$660
Property Taxes
13%
$203
Home Insurance
3%
$44
HOA
34%
$513
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9637 Sw 94th Ct, Unit A, Ocala, FL 34481 | $1,700 | 2 | 2 | 1092 | 0 mi |
9748 Sw 97th St, Ocala, FL 34481 | $1,600 | 2 | 2 | 1105 | 0.3 mi |
9314 Sw 97th Ln, Unit B, Ocala, FL 34481 | $1,600 | 2 | 2 | 1072 | 0.2 mi |
10081 Sw 93rd Ct, Ocala, FL 34481 | $1,499 | 2 | 2 | 1100 | 0.4 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