Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.99% first-year return on $20,979 initial cash invested.
43.99%
Cash On Cash
16.29%
Cap Rate
2.73
DSCR
$1,800
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,031
Mortgage P&I
28%
$497
Property Taxes
2%
$31
Home Insurance
2%
$35
PManagement
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1701 Se 24th Rd, Apt 1304, Ocala, FL 34471 | $1,400 | 3 | 2 | 1071 | 0.9 mi |
2907 Se 11th St, Ocala, FL 34471 | $1,800 | 3 | 2 | 1100 | 2.4 mi |
3209 Se 33rd Ct, Ocala, FL 34471 | $1,850 | 3 | 2 | 1176 | 1.7 mi |
3095 Se 49th Pl, Ocala, FL 34480 | $1,395 | 3 | 2 | 1200 | 1.5 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