Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.69% first-year return on $42,000 initial cash invested.
9.69%
Cash On Cash
8.82%
Cap Rate
1.43
DSCR
$2,120
Rent
$339
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$1,781
Mortgage P&I
48%
$1,025
Property Taxes
6%
$135
Home Insurance
3%
$70
PManagement
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2228 Piedmont St, Orlando, FL 32805 | $2,750 | 4 | 2 | 1640 | 1.1 mi |
2626 Rio Ln, Orlando, FL 32805 | $1,995 | 4 | 2 | 1250 | 0.3 mi |
1019 Mack Ave, Orlando, FL 32805 | $2,500 | 4 | 2 | 1850 | 1 mi |
1521 43rd St, Orlando, FL 32839 | $2,700 | 4 | 3 | 1521 | 1.1 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