REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1881 Patterson Ave, Orlando, FL 32811
$274,9003 beds • 1 baths • 1050 sqft

This property looks like a bad Long-Term investment with a projected -7.88% first-year return on $57,729 initial cash invested.

Cash On Cash
-7.88%
Cap Rate
5.1%
Rent
$1,695
Signal: Med.
Cashflow
-$379
Financing

Purchase Price  $275k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $57,729
Downpayment  $54,980
Closing costs  $2,749
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,695
Total Expenses  $2,074
Mortgage P&I  $1,463
Property Taxes  $73
Home Insurance  $96
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14210 Gallimore St$17503110200.4 mi
24058 Ferrow St$16753110230.7 mi
32103 Patterson Ave$16953111250.2 mi
41335 Lescot Ln$15753110491.2 mi
54042 Ferrow St$1800319600.7 mi
64455 Wheatley St$169531.510380.3 mi
73337 Basie Pl$16503110522.2 mi
82151 S Ivey Ln$159531.510800.3 mi
94730 King Cole Blvd$175031.510380.8 mi
10411 Gilman Cir$19253110002 mi
112110 Fiesta Ct$166731.510850.8 mi
125023 College Dr$14953110002.1 mi
132030 Fiesta Ct$159531.511000.8 mi
144218 Booker St$155031.59840.6 mi
154218 Booker St, # 1$170031.59840.6 mi
164634 College Dr$17003111761.8 mi
174484 Cepeda St$179531.511700.4 mi
184512 Cepeda St$19003210490.5 mi
194513 Cepeda St$17453210490.5 mi
201862 Gammon Ln$18503210760.3 mi
214853 Lanette St$1850318881.4 mi
22200 Fanfair Ave$1600319412.2 mi
232178 Liston Ct$18703210350.6 mi
244227 Solomon Dr$16503210740.6 mi
254237 Schank Ct$16953210740.6 mi