REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2004 Rose Blvd, Orlando, FL 32839
$210,000 • 3 beds • 1 baths • 1078 sqft

This property might be a fair Long-Term investment with a projected 0.65% first-year return on $44,100 initial cash invested.

Cash On Cash
0.65%
Cap Rate
6.69%
Rent
$1,794
Cashflow
$24
Rent Confidence:  High
Annual
$21,528
Median
$1,750
Avg
$1,794
Samples
25
Financing
Purchase Price  $210k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $44,100
Downpayment  $42,000
Closing costs  $2,100
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,794
Total Expenses  $1,770
Mortgage P&I  $1,057
Property Taxes  $172
Home Insurance  $74
PManagement  10% $179
CapEx  5% $90
Vacancy  6% $108
Maintenance  5% $90
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11989 Americana Blvd, Unit C1$13113211170.9 mi
25625 Chipola Cir$24403210601.3 mi
35104 Aventura Blvd$20753211221.1 mi
41989 Americana Blvd, Unit C2$13113211440.9 mi
52345 Rose Blvd$18503115000.5 mi
62416 Mace St$23003211001.5 mi
75690 Tomoka Dr, Unit 108$14953211571 mi
81657 W Oak Ridge Rd, Apt C$16003211950.6 mi
91948 Lake Atriums Cir, Apt 127$17003211581.3 mi
102762 Myakka Dr$23453211601.4 mi
112329 Tom Jones St$17503212151.2 mi
122318 Rose Blvd$22003212890.4 mi
133737 Castle Pines Ln, Apt 4413$16703212061.6 mi
143737 Castle Pines Ln, Apt 4424$17803212061.6 mi
155550 Pga Blvd, Apt 5126$18753212061.6 mi
165550 Pga Blvd, Apt 5128$15903212061.6 mi
175208 Via Hacienda Cir, Apt 102$1225329351.4 mi
181926 Honour Rd, Apt 4$1690329101.4 mi
191902 Honour Rd, Apt 24$1600329101.4 mi
201825 Rose Blvd$2400320.3 mi
211948 Lake Atriums Cir, Apt 121$1450328641.3 mi
225192 Downing St, # 4$190032.512161.2 mi
235184 Downing St, # 8$190032.512161.2 mi
245155 Picadilly Circus Ct$159032.512161.2 mi
252351 Huntington Green Ct, # 8$180032.512161.3 mi