Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.49% first-year return on $31,500 initial cash invested.
1.49%
Cash On Cash
7.31%
Cap Rate
$1,600
Rent
$39
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,561
Mortgage P&I
50%
$795
Property Taxes
19%
$298
Home Insurance
3%
$52
PManagement
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1419 19th St, Orlando, FL 32805 | $1,800 | 2 | 2 | 1030 | 0.3 mi |
921 18th St, Orlando, FL 32805 | $1,600 | 2 | 2 | 987 | 0.6 mi |
910 25th St, Orlando, FL 32805 | $1,795 | 2 | 1 | 1320 | 0.9 mi |
3325 Lewis Ct, Orlando, FL 32805 | $1,400 | 2 | 1 | 1272 | 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