Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $126k initial cash invested.
-14.07%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$2,870
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$4,345
Mortgage P&I
103%
$2,962
Property Taxes
12%
$345
Home Insurance
7%
$210
HOA
3%
$81
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
926 Horseshoe Falls Dr, Orlando, FL 32828 | $2,850 | 4 | 3 | 2767 | 0.9 mi |
107 Walton Heath Dr, Orlando, FL 32828 | $3,475 | 4 | 3 | 2845 | 0.6 mi |
212 Hammock Dunes Pl, Orlando, FL 32828 | $3,200 | 4 | 3 | 2779 | 1.1 mi |
13856 Magnolia Glen Cir, Orlando, FL 32828 | $2,755 | 4 | 3 | 2671 | 0.9 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