Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.46% first-year return on $21,000 initial cash invested.
40.46%
Cash On Cash
15.88%
Cap Rate
$2,010
Rent
$708
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,302
Mortgage P&I
26%
$515
Property Taxes
11%
$230
Home Insurance
2%
$35
PManagement
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3407 Needles Dr, Orlando, FL 32810 | $2,095 | 3 | 2 | 1362 | 0.6 mi |
1614 Bobtail Dr, Maitland, FL 32751 | $2,149 | 3 | 2 | 1440 | 0.3 mi |
2120 Falkner Rd, Maitland, FL 32751 | $2,195 | 3 | 2 | 1440 | 0.4 mi |
3334 Sassafras Ct, Orlando, FL 32810 | $1,995 | 3 | 2 | 1300 | 0.5 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