Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.12% first-year return on $29,379 initial cash invested.
-0.12%
Cash On Cash
6.65%
Cap Rate
1.08
DSCR
$1,180
Rent
-$3
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,183
Mortgage P&I
61%
$719
Property Taxes
9%
$108
Home Insurance
4%
$49
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1634 Nw 20th Ct, Ocala, FL 34475 | $925 | 2 | 1 | 820 | 1 mi |
1632 Nw 20th Ct, Ocala, FL 34475 | $925 | 2 | 1 | 820 | 1 mi |
2137 Sw Fort King St, Ocala, FL 34471 | $1,290 | 2 | 1 | 780 | 0.5 mi |
1644 Nw 4th St, Ocala, FL 34475 | $1,100 | 2 | 1 | 920 | 0.1 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