REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

9980 SW 103rd Ln, Ocala, FL 34481

2 beds • 1 baths • 629 sqft

Email

This property might be a fair Long-Term investment with a projected 9.49% first-year return on $20,998 initial cash invested.

9.49%

Cash On Cash

9.19%

Cap Rate

1.44

DSCR

$1,350

Rent

$166

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$99,990

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$20,998

Downpayment

20%

$19,998

Closing costs

1%

$1,000

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,350

Total Expenses

$1,184

Mortgage P&I

39%

$532

Property Taxes

9%

$123

Home Insurance

3%

$35

HOA

11%

$142

PManagement

10%

$135

CapEx

5%

$68

Vacancy

6%

$81

Maintenance

5%

$68

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis