REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2125 Wakulla Way, Orlando, FL 32839
$249,005 • 3 beds • 1 baths • 1117 sqft

This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $52,291 initial cash invested.

Cash On Cash
-6.95%
Cap Rate
5.37%
Rent
$1,850
Signal: Med.
Cashflow
-$303
Financing
Purchase Price  $249k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $52,291
Downpayment  $49,801
Closing costs  $2,490
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,850
Total Expenses  $2,153
Mortgage P&I  $1,325
Property Taxes  $261
Home Insurance  $87
PManagement  $185
CapEx  $92
Vacancy  $111
Maintenance  $92
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11989 Americana Blvd, Unit C1$13113211171 mi
22345 Rose Blvd$18503115000.3 mi
35104 Aventura Blvd$20753211221.3 mi
41989 Americana Blvd, Unit C2$13113211441 mi
55211 Aventura Blvd$19853211221.3 mi
62416 Mace St$23003211001.4 mi
75690 Tomoka Dr, Unit 108$14953211571.2 mi
81657 W Oak Ridge Rd, Apt C$16003211950.7 mi
92762 Myakka Dr$22403211601.3 mi
101948 Lake Atriums Cir, Apt 127$17003211581.4 mi
112318 Rose Blvd$22003212890.3 mi
122329 Tom Jones St$17503212151.3 mi
133737 Castle Pines Ln, Apt 4413$16703212061.4 mi
143737 Castle Pines Ln, Apt 4424$17803212061.4 mi
155550 Pga Blvd, Apt 5126$18753212061.4 mi
165550 Pga Blvd, Apt 5128$15903212061.4 mi
175526 Pga Blvd, Apt 4933$18503212061.6 mi
185501 Pga Blvd, Apt 4724$18503212061.5 mi
192742 Fireside Ct$22003213310.7 mi
202662 Breezewind Dr$21503213191.1 mi
215192 Downing St, # 4$185032.512161.3 mi
225155 Picadilly Circus Ct$159032.512161.3 mi
235184 Downing St, # 8$190032.512161.3 mi
245153 Picadilly Circus Ct$175032.512161.3 mi
252351 Huntington Green Ct, # 8$195032.512161.4 mi