Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.98% first-year return on $51,450 initial cash invested.
-7.98%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$1,700
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$2,042
Mortgage P&I
73%
$1,235
Property Taxes
16%
$279
Home Insurance
5%
$86
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3617 Westland Dr, Orlando, FL 32818 | $1,400 | 2 | 2 | 958 | 0.1 mi |
3659 Westland Ct, Orlando, FL 32818 | $1,850 | 2 | 2 | 918 | 0.2 mi |
6330 Lorenzo Ave, Orlando, FL 32818 | $1,680 | 3 | 1 | 960 | 0.6 mi |
6408 Sunshine St, Orlando, FL 32818 | $1,700 | 3 | 1.5 | 984 | 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