Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $44,098 initial cash invested.
-6.53%
Cash On Cash
5.25%
Cap Rate
0.85
DSCR
$1,640
Rent
-$240
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,098
Downpayment
20%
$41,998
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$1,880
Mortgage P&I
66%
$1,076
Property Taxes
18%
$287
Home Insurance
5%
$74
HOA
1%
$17
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1612 Gattis Dr, Orlando, FL 32825 | $1,950 | 2 | 1 | 958 | 0.3 mi |
738 N Dean Rd, Orlando, FL 32825 | $1,695 | 2 | 1 | 947 | 1.3 mi |
1510 N Chickasaw Trl, Orlando, FL 32825 | $1,400 | 2 | 1 | 960 | 1.1 mi |
2234 Stonington Ave, Orlando, FL 32817 | $1,450 | 2 | 2 | 874 | 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