Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 101.04% first-year return on $10,059 initial cash invested.
101.04%
Cash On Cash
29.69%
Cap Rate
4.63
DSCR
$1,630
Rent
$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$47,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,059
Downpayment
20%
$9,580
Closing costs
1%
$479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$783
Mortgage P&I
16%
$256
Property Taxes
5%
$85
Home Insurance
1%
$17
PManagement
10%
$163
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 |
|---|---|---|---|---|---|
2380 Corbett Rd, Orlando, FL 32826 | $2,000 | 2 | 1 | 750 | 1.3 mi |
15605 Trigonia St, Orlando, FL 32828 | $2,000 | 2 | 1 | 986 | 1.2 mi |
14557 Congress St, Orlando, FL 32826 | $1,800 | 2 | 2 | 881 | 0.5 mi |
14767 Congress St, Orlando, FL 32826 | $2,000 | 2 | 2 | 0.3 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