Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.29% first-year return on $32,550 initial cash invested.
2.29%
Cash On Cash
7.36%
Cap Rate
$1,480
Rent
$62
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,418
Mortgage P&I
55%
$815
Property Taxes
3%
$44
Home Insurance
4%
$54
HOA
8%
$120
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8741 Sw 108th Pl, Ocala, FL 34481 | $1,600 | 2 | 2 | 960 | 0.7 mi |
10940 Sw 87th Ct, Ocala, FL 34481 | $1,550 | 2 | 2 | 960 | 0.8 mi |
8211 Sw 108th Lane Rd, Ocala, FL 34481 | $1,400 | 2 | 2 | 892 | 0.6 mi |
8228 Sw 106th Pl, Ocala, FL 34481 | $1,400 | 2 | 2 | 864 | 0.2 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