• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1326 Carlsbad Pl, Orlando, FL 32808
$239,9002 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
25
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 PropertyRentBedsBathsSQFTDistance
11222 Mercy Dr$1000217850.1 mi
24514 Lake Lawne Ave$1450217140.3 mi
31625 Mercy Dr, Apt 8$1800218500.6 mi
437 N Ortman Dr$1500218021.7 mi
55505 Hernandes Dr, Apt 151$1250217852.5 mi
61218 Dewey Ave$900216440.2 mi
75034 W Washington St$1575218702.5 mi
85030 W Washington St$1450218942.4 mi
95040 W Washington St, Unit 5040$1575219022.4 mi
105505 Hernandes Dr, Apt 125$150021.58282.5 mi
113144 W Washington St$1900219762.2 mi
12800 N Hastings St, Apt 2$1095216502.8 mi
13800 N Hastings St, Apt 206$1095216502.8 mi
14800 N Hastings 205 205 St, Unit Robinswood$1095216502.8 mi
15800 N Hastings 001 001 St, Unit Robinswood$1095216502.8 mi
16800 N Hastings St, Apt 205$1095216502.8 mi
17800 N Hastings St, Apt 1$1135216502.8 mi
18800 N Hastings St, Apt 211$1095216502.8 mi
19800 N Hastings St, Apt 12$1095216502.8 mi
204530 Huppel Ave$1299219602.6 mi
215000 Huppel Ave$1545219542.9 mi
222235 Silver Pines Pl, # 401$1050219622.9 mi
235505 Hernandes Dr, Apt 101$1175212.5 mi
24800 N Hastings St$950212.8 mi
25224 N Dollins Ave$15002110652.8 mi

Projections