Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 149.41% first-year return on $9,429 initial cash invested.
149.41%
Cash On Cash
40.52%
Cap Rate
6.32
DSCR
$2,040
Rent
$1,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$44,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,429
Downpayment
20%
$8,980
Closing costs
1%
$449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$866
Mortgage P&I
12%
$240
Property Taxes
4%
$80
Home Insurance
1%
$16
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1683 Fricke Ave, Orlando, FL 32828 | $1,850 | 3 | 2 | 682 | 1 mi |
2645 Annhurst Ave, Orlando, FL 32826 | $2,230 | 3 | 2 | 1200 | 1.5 mi |
13158 Odyssey Lake Way, Orlando, FL 32826 | $2,300 | 3 | 2 | 1208 | 1.4 mi |
15744 Trigonia St, Orlando, FL 32828 | $2,000 | 3 | 2 | 1248 | 1.3 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