Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.72% first-year return on $53,214 initial cash invested.
-6.72%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$1,740
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,038
Mortgage P&I
73%
$1,263
Property Taxes
18%
$321
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11731 Cuxham Dr, Orlando, FL 32837 | $2,150 | 2 | 1 | 902 | 0.9 mi |
2408 Swailes Dr, Apt 6, Orlando, FL 32837 | $1,500 | 2 | 2 | 905 | 0.4 mi |
2416 Alister Ct, Unit Orange, Orlando, FL 32837 | $1,875 | 2 | 1 | 1256 | 0.2 mi |
2416 Alister Ct, Orlando, FL 32837 | $1,875 | 2 | 1 | 1256 | 0.2 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