- Airbnb
- Long-Term
- Mid-Term
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 -10.72% first-year return on $50,379 initial cash invested.
Cash On Cash
-10.72%
Cap Rate
4.48%
Rent
$1,375
Signal: Med.
Cashflow
-$450
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,379
Downpayment $47,980
Closing costs $2,399
Rehab $0
Furnishing $0
Cashflow
Total Income $1,375
Total Expenses $1,825
Mortgage P&I $1,277
Property Taxes $106
Home Insurance $84
PManagement $138
CapEx $69
Vacancy $82
Maintenance $69
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4813 Burgundy Ln, # 1 | $1500 | 2 | 1 | 725 | 1.3 mi |
2 | 5505 Hernandes Dr, Apt 151 | $1300 | 2 | 1 | 785 | 2.5 mi |
3 | 1218 Dewey Ave | $900 | 2 | 1 | 644 | 0.2 mi |
4 | 5505 Hernandes Dr, # Ge | $1275 | 2 | 1 | 754 | 2.5 mi |
5 | 5034 W Washington St | $1575 | 2 | 1 | 870 | 2.5 mi |
6 | 2801 Willow Run | $1375 | 2 | 1 | 872 | 2.6 mi |
7 | 2775 Willow Run | $1350 | 2 | 1 | 872 | 2.7 mi |
8 | 5040 W Washington St, Unit 5040 | $1575 | 2 | 1 | 902 | 2.4 mi |
9 | 800 N Hastings St, Apt 211 | $1095 | 2 | 1 | 650 | 2.8 mi |
10 | 800 N Hastings St, Apt 12 | $1095 | 2 | 1 | 650 | 2.8 mi |
11 | 4530 Huppel Ave | $1299 | 2 | 1 | 960 | 2.6 mi |
12 | 5000 Huppel Ave | $1545 | 2 | 1 | 954 | 2.9 mi |
13 | 2235 Silver Pines Pl, # 401 | $1500 | 2 | 1 | 962 | 2.9 mi |
14 | 5505 Hernandes Dr, Apt 101 | $1175 | 2 | 1 | 2.5 mi | |
15 | 800 N Hastings St | $950 | 2 | 1 | 2.8 mi | |
16 | 224 N Dollins Ave | $1500 | 2 | 1 | 1065 | 2.8 mi |
17 | 2913 Eastern Willow Ave | $1300 | 2 | 2 | 834 | 2.8 mi |
18 | 906 Ferndell Rd | $1375 | 2 | 1 | 1103 | 2.4 mi |
19 | 4705 Almond Willow Dr | $1400 | 2 | 2 | 864 | 2.8 mi |
20 | 2832 Waxy Willow Ln | $1600 | 2 | 2 | 868 | 2.7 mi |
21 | 4704 Southern Willow Ln | $1450 | 2 | 2 | 868 | 2.8 mi |
22 | 28 S Ortman Dr, Unit 28D | $1290 | 2 | 1.5 | 2 mi | |
23 | 2900 Eastern Willow Ave | $1450 | 2 | 2 | 868 | 2.8 mi |
24 | 3073 Willow Bend Blvd | $1500 | 2 | 2 | 900 | 2.9 mi |
25 | 2808 Waxy Willow Ln | $1400 | 2 | 2 | 919 | 2.7 mi |