Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 66.73% first-year return on $18,900 initial cash invested.
66.73%
Cash On Cash
21.81%
Cap Rate
$2,420
Rent
$1,051
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$1,369
Mortgage P&I
19%
$464
Property Taxes
6%
$154
Home Insurance
1%
$32
HOA
4%
$90
PManagement
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2037 Ribbon Falls Pkwy, Orlando, FL 32824 | $2,410 | 3 | 2 | 1960 | 0.9 mi |
1438 Sawgrass Pointe Dr, Orlando, FL 32824 | $2,500 | 3 | 2 | 1880 | 0.8 mi |
2106 J Lawson Blvd, Orlando, FL 32824 | $2,600 | 3 | 2 | 1898 | 1 mi |
12845 Sawgrass Pine Cir, Orlando, FL 32824 | $3,000 | 3 | 2 | 2141 | 0.7 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