REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1709 28th St, Orlando, FL 32805
$199,900 • 2 beds • 1 baths • 950 sqft

This property looks like a bad Long-Term investment with a projected -8.2% first-year return on $41,979 initial cash invested.

Cash On Cash
-8.2%
Cap Rate
5.08%
Rent
$1,388
Cashflow
-$287
Rent Confidence:  High
Annual
$16,656
Median
$1,400
Avg
$1,388
Samples
25
Financing
Purchase Price  $200k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $41,979
Downpayment  $39,980
Closing costs  $1,999
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,388
Total Expenses  $1,675
Mortgage P&I  $1,064
Property Taxes  $181
Home Insurance  $70
PManagement  $139
CapEx  $69
Vacancy  $83
Maintenance  $69
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12718 Rio Ln$1850218930.2 mi
21313 39th St, # 5$1450219501.2 mi
34444 S Rio Grande Ave, Unit B4$1146219501.7 mi
41508 S Lee Ave, # 2$1600219901.7 mi
51508 S Lee Ave$1600219901.7 mi
64444 S Rio Grande Ave, Unit B3$1146219001.7 mi
71032 18th St, # 2$900218501.3 mi
82767 L B Mcleod Rd, Apt A$130021.59920.8 mi
92767 L B Mcleod Rd$120021.59920.8 mi
102767L B Mcleod Rd, # 2767D$125021.59920.8 mi
112767L B Mcleod Rd, Apt A$140021.59920.8 mi
122767L B Mcleod Rd, Unit 2676D$140021.59920.8 mi
132777 Lb Mcleod Rd, Unit C$150021.59920.9 mi
142763 L B Mcleod Rd, Apt B$155021.59920.9 mi
152767 L B Mcleod Rd, # 2767$145021.59920.8 mi
162763 L B Mcleod Rd, Apt A$147521.59920.9 mi
172779 L B Mcleod Rd, Apt B$150021.59920.9 mi
182779L B Mcleod Rd, Unit D$150021.59920.9 mi
192777 Lb Mcleod Rd, Unit A$132521.59920.9 mi
202420 Lemon Tree Ln, # 2E$1200218671.8 mi
211345 41st St, Apt 1$1300218401.4 mi
221345 41st St, Apt 2$1300218401.4 mi
232422 Lemon Tree Ln$1300218671.8 mi
242432 Lemon Tree Ln, # B$1550218671.8 mi
254344 Aqua Vista Dr, # 9B$1500218671.9 mi