Property Information
SFR-Concrete Block
Ocala, FL 34473
4 bedrooms 2 bathrooms 2025 year built
Buyer incentives!
1 / 1
| General Information | |
|---|---|
| Square Feet | 1,924 |
| Purchase Price | $332,900 |
| Initial Market Value | $332,900 |
| Downpayment | $83,225 |
| Closing Costs | $19,849 |
| Approximate Cash Invested | $103,074 |
| Income & Expenses | Monthly | Annual |
|---|---|---|
| Projected Rent | $2,265 | $27,180 |
| Vacancy Losses | $181 | $2,174 |
| Operating Income | $2,084 | $25,006 |
| Operating Expenses | $779 | $9,350 |
| Financial Indicators | |
|---|---|
| Capitalization Rate | 4.7% |
| Cash on Cash Return | 2% |
| Return on Investment | 26% |
| 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 |
| Assumptions | |
|---|---|
| Projected Appreciation Rate | 6% |
| Vacancy Rate | 8% |
| Management Fee | 8% |
| Comments |
|---|
| 2-10 warranty |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
Learn How to Read a Performa