Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.15% first-year return on $26,250 initial cash invested.
18.15%
Cash On Cash
10.76%
Cap Rate
1.74
DSCR
$1,620
Rent
$397
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,223
Mortgage P&I
40%
$643
Property Taxes
7%
$115
Home Insurance
3%
$44
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2516 Ne 12th Ter, Ocala, FL 34470 | $1,400 | 3 | 1 | 1208 | 0.7 mi |
1022 Ne 13th St, Ocala, FL 34470 | $1,500 | 3 | 1 | 1119 | 0.5 mi |
1023 Ne 5th St, Ocala, FL 34470 | $1,600 | 3 | 1 | 1098 | 0.8 mi |
2205 Ne 14th Ave, Ocala, FL 34470 | $1,350 | 3 | 1 | 1020 | 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