REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2917 W Amelia St, Orlando, FL 32805
$175,000 • 2 beds • 1 baths • 947 sqft

This property looks like a bad Long-Term investment with a projected -8.95% first-year return on $36,750 initial cash invested.

Cash On Cash
-8.95%
Cap Rate
4.58%
Rent
$1,227
Cashflow
-$274
Rent Confidence:  High
Annual
$14,724
Median
$990
Avg
$1,210
Samples
25
Financing
Purchase Price  $175k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $36,750
Downpayment  $35,000
Closing costs  $1,750
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,227
Total Expenses  $1,501
Mortgage P&I  $881
Property Taxes  $240
Home Insurance  $61
PManagement  10% $123
CapEx  5% $61
Vacancy  6% $74
Maintenance  5% $61
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13144 W Washington St$1900219760.7 mi
21018 Alba Dr$1550219602.3 mi
31012 Alba Dr$1550219602.3 mi
4224 N Dollins Ave$15002110651 mi
5226 N Dollins Ave$15002110651.4 mi
61001 Alba Dr$1795219002.4 mi
72038 Long St$1475218201.8 mi
82040 Long St$1475218201.8 mi
9766 Ellwood Ave$150021.59312.2 mi
101222 Mercy Dr$1000217851.7 mi
111038 W Jefferson St, # 6$950218102.2 mi
121038 W Jefferson St, # 10$950218102.2 mi
131032 W Jefferson St, Apt 7$950218102.2 mi
141032 W Jefferson St, Apt 6$950218102.2 mi
151038 W Jefferson St, # 1$1150218102.2 mi
161032 W Jefferson St, Apt 1$1150218102.2 mi
171032 W Jefferson St, Apt 10$990218102.2 mi
181038 W Jefferson St, Apt 14$990218102.2 mi
191038 W Jefferson St, # 5$990218102.2 mi
201038 W Jefferson St, # 4$990218102.2 mi
211032 W Jefferson St, Unit 14$990218102.2 mi
221032 W Jefferson St, Apt 5$990218102.2 mi
231032 W Jefferson St, Apt 4$990218102.2 mi
241038 W Jefferson St, Apt 11$990218102.2 mi
251038 W Jefferson St, # 9$990218102.2 mi