Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.51% first-year return on $97,270 initial cash invested.
-13.51%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$2,420
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $3,515 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,270
Downpayment
20%
$92,638
Closing costs
1%
$4,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$3,515
Mortgage P&I
98%
$2,367
Property Taxes
6%
$136
Home Insurance
7%
$162
HOA
9%
$221
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7081 Rosy Sky Ave, Orlando, FL 32829 | $2,425 | 3 | 2.5 | 1611 | 0.1 mi |
11525 Straits Way, # 1, Orlando, FL 32832 | $2,500 | 3 | 3 | 1678 | 1.9 mi |
7029 Rosy Sky Ave, Orlando, FL 32829 | $2,600 | 3 | 2.5 | 1611 | 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