Property Analysis for 1326 Carlsbad Pl, Orlando, FL 32808

Long-Term Rental Analysis

1326 Carlsbad Pl, Orlando, FL 32808

$239,900 • 2 beds • 1 baths • 784 sqft

This property looks like a bad Long-Term investment with a projected -12.17% first-year return on $50,379 initial cash invested.

Cash On Cash

-12.17%

Cap Rate

4.15%

Rent

$1,290

Cashflow

-$511

Rent Confidence: High

Annual

$15,480

Median

$1,175

Avg

$1,289

Samples

Financing

Purchase Price $240k

Downpayment 20.0%

Interest Rate 7.0%

Mortgage Duration 30yr.

Cash To Invest

Total $50,379

Downpayment 20% $47,980

Closing costs 1% $2,399

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,290

Total Expenses $1,801

Mortgage P&I 99% $1,277

Property Taxes 8% $106

Home Insurance 7% $84

PManagement 10% $129

CapEx 5% $64

Vacancy 6% $77

Maintenance 5% $64

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	1222 Mercy Dr	$1000	2	1	785	0.1 mi
2	4514 Lake Lawne Ave	$1450	2	1	714	0.3 mi
3	1625 Mercy Dr, Apt 8	$1800	2	1	850	0.6 mi
4	37 N Ortman Dr	$1500	2	1	802	1.7 mi
5	5505 Hernandes Dr, Apt 151	$1250	2	1	785	2.5 mi
6	1218 Dewey Ave	$900	2	1	644	0.2 mi
7	5034 W Washington St	$1575	2	1	870	2.5 mi
8	5030 W Washington St	$1450	2	1	894	2.4 mi
9	5040 W Washington St, Unit 5040	$1575	2	1	902	2.4 mi
10	5505 Hernandes Dr, Apt 125	$1500	2	1.5	828	2.5 mi
11	3144 W Washington St	$1900	2	1	976	2.2 mi
12	800 N Hastings St, Apt 2	$1095	2	1	650	2.8 mi
13	800 N Hastings St, Apt 206	$1095	2	1	650	2.8 mi
14	800 N Hastings 205 205 St, Unit Robinswood	$1095	2	1	650	2.8 mi
15	800 N Hastings 001 001 St, Unit Robinswood	$1095	2	1	650	2.8 mi
16	800 N Hastings St, Apt 205	$1095	2	1	650	2.8 mi
17	800 N Hastings St, Apt 1	$1135	2	1	650	2.8 mi
18	800 N Hastings St, Apt 211	$1095	2	1	650	2.8 mi
19	800 N Hastings St, Apt 12	$1095	2	1	650	2.8 mi
20	4530 Huppel Ave	$1299	2	1	960	2.6 mi
21	5000 Huppel Ave	$1545	2	1	954	2.9 mi
22	2235 Silver Pines Pl, # 401	$1050	2	1	962	2.9 mi
23	5505 Hernandes Dr, Apt 101	$1175	2	1		2.5 mi
24	800 N Hastings St	$950	2	1		2.8 mi
25	224 N Dollins Ave	$1500	2	1	1065	2.8 mi

Projections