Property Analysis for 9638 SW 94th Ct UNIT A, Ocala, FL 34481

Long-Term Rental Analysis

9638 SW 94th Ct UNIT A, Ocala, FL 34481

$132,000 • 2 beds • 2 baths • 1092 sqft

This property looks like a bad Long-Term investment with a projected -2.42% first-year return on $27,720 initial cash invested.

Cash On Cash

-2.42%

Cap Rate

6.25%

Rent

$1,540

Cashflow

-$56

Rent Confidence: High

Annual

$18,480

Median

$1,550

Avg

$1,538

Samples

Financing

Purchase Price $132k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $27,720

Downpayment 20% $26,400

Closing costs 1% $1,320

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,540

Total Expenses $1,596

Mortgage P&I 43% $667

Property Taxes 2% $32

Home Insurance 3% $46

HOA 29% $451

PManagement 10% $154

CapEx 5% $77

Vacancy 6% $92

Maintenance 5% $77

Other 0% $0

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

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	9314 Sw 97th Ln, Unit B, Ocala, FL 34481	$1600	2	2	1072	0.2 mi
2	10081 Sw 93rd Ct, Ocala, FL 34481	$1520	2	2	1100	0.4 mi
3	9815 Sw 89th Ter, Unit D, Ocala, FL 34481	$1575	2	2	1078	0.5 mi
4	10481 Sw 85th Ct, Ocala, FL 34481	$1600	2	2	1094	1.1 mi
5	10484 Sw 85th Ct, Ocala, FL 34481	$1350	2	2	1090	1.1 mi
6	8506 Sw 93rd St, Unit B, Ocala, FL 34481	$1800	2	2	1084	1.2 mi
7	9606 Sw 102nd Pl, Ocala, FL 34481	$1395	2	2	1144	0.6 mi
8	10021 Sw 100th Ave, Ocala, FL 34481	$1300	2	2	1144	0.6 mi
9	9880 Sw 101st Ln, Ocala, FL 34481	$1500	2	2	1144	0.7 mi
10	8947 Sw 108th Pl, Ocala, FL 34481	$1500	2	2	1096	1.4 mi
11	9668 Sw 94th Ave Unit A, Ocala, FL 34481	$1600	2	2	1215	0.1 mi
12	9794 Sw 96th St, Ocala, FL 34481	$1550	2	2	1201	0.3 mi
13	9425 Sw 84th Ter, Unit D, Ocala, FL 34481	$1500	2	2	1141	1.1 mi
14	8636 Sw 108th St, Ocala, FL 34481	$1600	2	2	1070	1.5 mi
15	9900 Sw 102nd Ln, Ocala, FL 34481	$1300	2	2	1008	0.8 mi
16	8678 Sw 95th St, Unit B, Ocala, FL 34481	$1600	2	2	1179	0.8 mi
17	8305 Sw 101st Place Rd, Ocala, FL 34481	$1450	2	2	1150	1.2 mi
18	8130 Sw 108th Street Rd, Ocala, FL 34481	$1850	2	2	1084	1.9 mi
19	10881 Sw 81st Avenue Rd, Ocala, FL 34481	$1600	2	2	1088	2 mi
20	8655 Sw 95th St, Ocala, FL 34481	$1450	2	2	1179	0.9 mi
21	10490 Sw 98th Ave, Ocala, FL 34481	$1300	2	2	1008	0.9 mi
22	9697 Sw 94th Ct, Ocala, FL 34481	$1750	2	2	1275	0.1 mi
23	9855 Sw 89th Ter, Unit D, Ocala, FL 34481	$1600	2	2	1233	0.5 mi
24	10834 Sw 89th Ave, Ocala, FL 34481	$1500	2	2	1032	1.5 mi
25	8711 Sw 91st Pl, Unit A, Ocala, FL 34481	$1650	2	2	1204	0.9 mi

Projections