Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.61% first-year return on $33,600 initial cash invested.
14.61%
Cash On Cash
10.23%
Cap Rate
$2,190
Rent
$409
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$1,781
Mortgage P&I
39%
$845
Property Taxes
14%
$310
Home Insurance
3%
$56
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1145 Lucaya Cir, Orlando, FL 32824 | $2,200 | 3 | 2 | 1116 | 0.1 mi |
1219 Lucaya Cir, Orlando, FL 32824 | $2,200 | 3 | 2 | 1116 | 0.2 mi |
1349 Lucaya Cir, Orlando, FL 32824 | $2,200 | 3 | 2 | 1116 | 0.2 mi |
13120 Summerton Dr, Orlando, FL 32824 | $2,000 | 3 | 2 | 1128 | 0.4 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