Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 105.69% first-year return on $8,379 initial cash invested.
105.69%
Cash On Cash
30.71%
Cap Rate
4.79
DSCR
$1,400
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$8,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$662
Mortgage P&I
15%
$213
Property Taxes
5%
$71
Home Insurance
1%
$14
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
731 Indigo Ave, Orlando, FL 32828 | $1,250 | 1 | 1 | 800 | 1.1 mi |
2160 Corbett Rd, Orlando, FL 32826 | $1,500 | 1 | 1 | 800 | 1.3 mi |
15531 Carina Dr, Unit 3, Orlando, FL 32828 | $950 | 1 | 1 | 0.8 mi | |
15732 Trigonia St Trigonia St, Unit 15732, Orlando, FL 32828 | $1,000 | 1 | 1 | 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