Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 58.74% first-year return on $21,000 initial cash invested.
58.74%
Cash On Cash
20.21%
Cap Rate
$2,570
Rent
$1,028
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$1,542
Mortgage P&I
21%
$528
Property Taxes
12%
$312
Home Insurance
1%
$35
PManagement
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11221 Savannah Landing Cir, Orlando, FL 32832 | $2,100 | 3 | 2 | 1867 | 0.4 mi |
10508 Eastpark Lake Dr, Orlando, FL 32832 | $2,299 | 3 | 2 | 1711 | 0.2 mi |
10007 Scottish Pines Ct, Lake Hart, FL 32832 | $2,700 | 3 | 2 | 1812 | 1.4 mi |
9576 Silver Buttonwood St, Orlando, FL 32832 | $2,355 | 3 | 2 | 1863 | 1.1 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality