REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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 PropertyRentBedsBathsSQFTDistance
14813 Burgundy Ln, # 1$1500217251.3 mi
25505 Hernandes Dr, Apt 151$1300217852.5 mi
31218 Dewey Ave$900216440.2 mi
45505 Hernandes Dr, # Ge$1275217542.5 mi
55034 W Washington St$1575218702.5 mi
62801 Willow Run$1375218722.6 mi
72775 Willow Run$1350218722.7 mi
85040 W Washington St, Unit 5040$1575219022.4 mi
9800 N Hastings St, Apt 211$1095216502.8 mi
10800 N Hastings St, Apt 12$1095216502.8 mi
114530 Huppel Ave$1299219602.6 mi
125000 Huppel Ave$1545219542.9 mi
132235 Silver Pines Pl, # 401$1500219622.9 mi
145505 Hernandes Dr, Apt 101$1175212.5 mi
15800 N Hastings St$950212.8 mi
16224 N Dollins Ave$15002110652.8 mi
172913 Eastern Willow Ave$1300228342.8 mi
18906 Ferndell Rd$13752111032.4 mi
194705 Almond Willow Dr$1400228642.8 mi
202832 Waxy Willow Ln$1600228682.7 mi
214704 Southern Willow Ln$1450228682.8 mi
2228 S Ortman Dr, Unit 28D$129021.52 mi
232900 Eastern Willow Ave$1450228682.8 mi
243073 Willow Bend Blvd$1500229002.9 mi
252808 Waxy Willow Ln$1400229192.7 mi