Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.11% first-year return on $42,000 initial cash invested.
3.11%
Cash On Cash
7.52%
Cap Rate
1.19
DSCR
$1,850
Rent
$109
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,741
Mortgage P&I
57%
$1,052
Property Taxes
8%
$139
Home Insurance
4%
$70
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4503 Kirkland Blvd, Orlando, FL 32811 | $1,675 | 3 | 2 | 1104 | 0.1 mi |
2449 Ravenall Ave, Orlando, FL 32811 | $1,825 | 3 | 2 | 1136 | 0.1 mi |
1410 Heber Cir, Orlando, FL 32811 | $1,820 | 3 | 2 | 1092 | 0.6 mi |
5181 Lescot Ln, Orlando, FL 32811 | $1,900 | 3 | 2 | 1112 | 0.8 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