Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.54% first-year return on $44,100 initial cash invested.
8.54%
Cash On Cash
8.55%
Cap Rate
1.39
DSCR
$2,100
Rent
$314
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,786
Mortgage P&I
51%
$1,077
Property Taxes
4%
$89
Home Insurance
4%
$74
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2368 Justy Way, Orlando, FL 32817 | $2,150 | 3 | 2 | 1205 | 0.7 mi |
3135 Black Pine Ave, Winter Park, FL 32792 | $1,950 | 3 | 2 | 1182 | 1 mi |
7824 Chediston Cir, Orlando, FL 32817 | $1,925 | 3 | 2 | 1103 | 0.2 mi |
2211 Marcia Dr, Orlando, FL 32807 | $1,995 | 3 | 2 | 1215 | 1 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