Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.77% first-year return on $21,000 initial cash invested.
21.77%
Cash On Cash
11.46%
Cap Rate
1.92
DSCR
$1,510
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,129
Mortgage P&I
33%
$498
Property Taxes
4%
$54
Home Insurance
2%
$35
HOA
10%
$148
PManagement
10%
$151
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 |
|---|---|---|---|---|---|
10081 Sw 93rd Ave, Ocala, FL 34481 | $1,450 | 2 | 2 | 1144 | 0.6 mi |
10210 Sw 92nd Ter, Ocala, FL 34481 | $1,450 | 2 | 2 | 1144 | 0.7 mi |
10015 Sw 90th Ct, Ocala, FL 34481 | $1,400 | 2 | 2 | 1144 | 0.9 mi |
9748 Sw 97th St, Ocala, FL 34481 | $1,600 | 2 | 2 | 1105 | 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