Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.14% first-year return on $45,150 initial cash invested.
-3.14%
Cash On Cash
6.04%
Cap Rate
0.97
DSCR
$1,740
Rent
-$118
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,858
Mortgage P&I
64%
$1,114
Property Taxes
12%
$217
Home Insurance
4%
$75
PManagement
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
411 Gilman Cir, Orlando, FL 32811 | $1,695 | 3 | 1 | 1000 | 0.4 mi |
1406 Heber Cir, Orlando, FL 32811 | $1,650 | 3 | 1 | 1026 | 1.1 mi |
4612 Arch Ct, Orlando, FL 32808 | $1,675 | 3 | 1 | 1015 | 1.1 mi |
4061 Gay Nell Ct, Orlando, FL 32811 | $1,450 | 3 | 1 | 1008 | 1.5 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