REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

10765 SW 62nd Ter, Ocala, FL 34476

2 beds • 2 baths • 1312 sqft

Email

This property looks like a bad Long-Term investment with a projected -5.07% first-year return on $33,600 initial cash invested.

-5.07%

Cash On Cash

5.83%

Cap Rate

$1,540

Rent

-$142

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$160k

Downpayment

20.0%

Interest Rate

6.9%

Mortgage Duration

30yr.

Cash To Invest

Total

$33,600

Downpayment

20%

$32,000

Closing costs

1%

$1,600

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,540

Total Expenses

$1,682

Mortgage P&I

55%

$842

Property Taxes

17%

$266

Home Insurance

4%

$56

HOA

8%

$118

PManagement

10%

$154

CapEx

5%

$77

Vacancy

6%

$92

Maintenance

5%

$77

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

11120 Sw 71st Terrace Rd, Ocala, FL 34476

$1,675

2

2

1290

1 mi

7119 Sw 115th Loop, Ocala, FL 34476

$1,700

2

2

1287

1.1 mi

7296 Sw 115th Pl, Ocala, FL 34476

$1,700

2

2

1283

1.3 mi

10960 Sw 75th Ave, Ocala, FL 34476

$1,395

2

2

1260

1.3 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis