Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 110.04% first-year return on $12,159 initial cash invested.
110.04%
Cash On Cash
31.5%
Cap Rate
5.05
DSCR
$2,080
Rent
$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$57,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,159
Downpayment
20%
$11,580
Closing costs
1%
$579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$965
Mortgage P&I
14%
$301
Property Taxes
5%
$103
Home Insurance
1%
$20
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
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 |
14050 Ithaca Way, Orlando, FL 32826 | $2,095 | 3 | 2 | 1228 | 1.6 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