Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.13% first-year return on $25,431 initial cash invested.
6.13%
Cash On Cash
8.24%
Cap Rate
$1,140
Rent
$130
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,431
Downpayment
20%
$24,220
Closing costs
1%
$1,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,140
Total Expenses
$1,010
Mortgage P&I
57%
$645
Property Taxes
6%
$67
Home Insurance
0%
$2
PManagement
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
442 Nw 18th Ave, Ocala, FL 34475 | $1,200 | 2 | 1 | 672 | 0.7 mi |
1647 Sw 5th Pl, Ocala, FL 34471 | $1,075 | 2 | 1 | 704 | 1.2 mi |
1954 Nw 1st St, Ocala, FL 34475 | $900 | 2 | 1 | 720 | 1 mi |
1701 Sw 7th Pl, Ocala, FL 34471 | $950 | 2 | 1 | 714 | 1.4 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