REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
9652 SW 84th Ter UNIT C, Ocala, FL 34481
$164,900 • 2 beds • 2 baths • 1031 sqft

This property looks like a bad Long-Term investment with a projected -8.49% first-year return on $34,629 initial cash invested.

Cash On Cash
-8.49%
Cap Rate
4.86%
Rent
$1,520
Cashflow
-$245
Rent Confidence:  High
Annual
$18,240
Median
$1,500
Avg
$1,522
Samples
25
Financing
Purchase Price  $165k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $34,629
Downpayment  20% $32,980
Closing costs  1% $1,649
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,520
Total Expenses  $1,765
Mortgage P&I  55% $837
Property Taxes  3% $50
Home Insurance  4% $58
HOA  28% $425
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 PropertyRentBedsBathsSQFTDistance
18506 Sw 93rd St, Unit B, Ocala, FL 34481$18002210840.3 mi
29815 Sw 89th Ter, Unit D, Ocala, FL 34481$15752210780.5 mi
38020 Sw 108th Loop, # 108, Ocala, FL 34481$13402210381.3 mi
48020 Sw 108th Loop, Ocala, FL 34481$16002210381.3 mi
59314 Sw 97th Ln, Unit B, Ocala, FL 34481$16002210720.8 mi
610834 Sw 89th Ave, Ocala, FL 34481$15002210321.4 mi
710484 Sw 85th Ct, Ocala, FL 34481$13502210900.8 mi
810481 Sw 85th Ct, Ocala, FL 34481$16002210940.8 mi
99425 Sw 84th Ter, Unit D, Ocala, FL 34481$15002211410.2 mi
109900 Sw 102nd Ln, Ocala, FL 34481$13002210081.5 mi
118636 Sw 108th St, Ocala, FL 34481$16002210701.3 mi
1210081 Sw 93rd Ct, Ocala, FL 34481$15202211000.9 mi
1310490 Sw 98th Ave, Ocala, FL 34481$13002210081.5 mi
1410881 Sw 78th Ct, Ocala, FL 34476$1500229901.4 mi
158208 Sw 108th Lane Rd, Ocala, FL 34481$1420229881.5 mi
168305 Sw 101st Place Rd, Ocala, FL 34481$14502211500.5 mi
178678 Sw 95th St, Unit B, Ocala, FL 34481$16002211790.2 mi
188655 Sw 95th St, Ocala, FL 34481$14502211790.2 mi
198130 Sw 108th Street Rd, Ocala, FL 34481$18502210841.4 mi
2010881 Sw 81st Avenue Rd, Ocala, FL 34481$16002210881.5 mi
218947 Sw 108th Pl, Ocala, FL 34481$15002210961.4 mi
2210983 Sw 76th Ter, Ocala, FL 34476$15002211121.5 mi
239652 Sw 84th Ter, Unit D, Ocala, FL 34481$16002212580 mi
249606 Sw 102nd Pl, Ocala, FL 34481$13952211441.3 mi
258552 Sw 93rd Pl, Unit C, Ocala, FL 34481$16002212230.3 mi

Projections