Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.57% first-year return on $29,379 initial cash invested.
21.57%
Cash On Cash
11.73%
Cap Rate
1.89
DSCR
$2,300
Rent
$528
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$1,772
Mortgage P&I
32%
$725
Property Taxes
17%
$400
Home Insurance
2%
$49
PManagement
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2228 Piedmont St, Orlando, FL 32805 | $2,750 | 4 | 2 | 1640 | 1 mi |
2626 Rio Ln, Orlando, FL 32805 | $1,995 | 4 | 2 | 1250 | 0.2 mi |
1019 Mack Ave, Orlando, FL 32805 | $2,500 | 4 | 2 | 1850 | 0.9 mi |
1521 43rd St, Orlando, FL 32839 | $2,700 | 4 | 3 | 1521 | 1.1 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