Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.24% first-year return on $18,900 initial cash invested.
39.24%
Cash On Cash
15.63%
Cap Rate
2.53
DSCR
$1,820
Rent
$618
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,202
Mortgage P&I
25%
$463
Property Taxes
13%
$234
Home Insurance
2%
$32
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1605 Ne 9th St, Ocala, FL 34470 | $1,400 | 3 | 2 | 1623 | 0.5 mi |
1014 Ne 22nd Ave, Ocala, FL 34470 | $1,975 | 3 | 2 | 1624 | 1 mi |
2116 Ne 7th St, Ocala, FL 34470 | $2,000 | 3 | 2 | 1696 | 0.9 mi |
2152 Se 3rd St, Ocala, FL 34471 | $2,300 | 3 | 2 | 1568 | 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 |
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