Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.76% first-year return on $28,350 initial cash invested.
-13.76%
Cash On Cash
4.26%
Cap Rate
$1,700
Rent
-$325
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$2,025
Mortgage P&I
42%
$719
Property Taxes
8%
$138
Home Insurance
3%
$47
HOA
40%
$679
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2520 Lakeway Branch Dr, Orlando, FL 32839 | $1,695 | 2 | 2 | 1252 | 0.2 mi |
2011 Whitby Dr, Unit 2202, Orlando, FL 32839 | $1,349 | 2 | 1.5 | 1164 | 0.2 mi |
1715 37th St, Orlando, FL 32839 | $2,250 | 2 | 1.5 | 1087 | 0.4 mi |
2328 Mid Town Ter, Apt 1016, Orlando, FL 32839 | $1,475 | 2 | 2 | 979 | 0.7 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