SFR-Concrete Block
Ocala, FL 34473
4 bedrooms 2 bathrooms 2025 year built
Buyer incentives!
| Square Feet | 1,924 | | Initial Market Value | $332,900 | | Purchase Price | $332,900 | | Downpayment | $83,225 | | Loan Origination Fees | $9,862 | | Depreciable Closing Costs | $9,987 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $103,074 | | Cost per Square Foot | $173 | | Monthly Rent per Square Foot | $1.18 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,265 | $27,180 | | Vacancy Losses | ($181) | ($2,174) | | Operating Income | $2,084 | $25,006 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($416) | ($4,994) | | Insurance | ($61) | ($732) | | Management Fees | ($167) | ($2,000) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($90) | ($1,080) | | Maintenance | ($45) | ($544) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($779) | ($9,350) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,305 | $15,656 | | - Mortgage Payments | ($1,156) | ($13,875) | | = Cash Flow | $148 | $1,780 | | + Principal Reduction | $383 | $4,591 | | + First-Year Appreciation | $1,665 | $19,974 | | = Gross Equity Income | $2,195 | $26,345 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | 0% | | Loan Amount | $249,675 | $0 | | Monthly Payment | $1,156.28 | $0.00 | | Loan Type | Amortizing ARM | | | Term | 10 Years | | | Interest Rate | 3.750% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.7% | | Debt Coverage Ratio | 1.13 | | Annual Gross Rent Multiplier | 12 | | Capitalization Rate | 4.7% | | Cash on Cash Return | 2% | | Return on Investment | 26% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 8% | | Maintenance Percentage | 2% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|