Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.98% first-year return on $48,788 initial cash invested.
0.98%
Cash On Cash
7.15%
Cap Rate
$2,410
Rent
$40
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,788
Downpayment
20%
$46,465
Closing costs
1%
$2,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$2,370
Mortgage P&I
51%
$1,224
Property Taxes
18%
$439
Home Insurance
3%
$81
PManagement
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10714 Cabbage Tree Loop, Orlando, FL 32825 | $2,600 | 3 | 3 | 2022 | 0.6 mi |
12418 Castlemain Trl, Orlando, FL 32828 | $2,530 | 3 | 2.5 | 1846 | 1.5 mi |
10112 Shadow Leaf Ct, Orlando, FL 32825 | $1,999 | 3 | 2.5 | 1736 | 0.9 mi |
2801 River Ridge Dr, Orlando, FL 32825 | $2,430 | 3 | 2.5 | 1976 | 1.3 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