REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3203 Kathleen Dr, Orlando, FL 32810
$279,9003 beds • 2 baths • 1445 sqft

This property looks like a bad Long-Term investment with a projected -1.67% first-year return on $58,779 initial cash invested.

Cash On Cash
-1.67%
Cap Rate
6.49%
Rent
$2,110
Signal: Med.
Cashflow
-$82
Financing

Purchase Price  $280k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $58,779
Downpayment  $55,980
Closing costs  $2,799
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,110
Total Expenses  $2,192
Mortgage P&I  $1,490
Property Taxes  $54
Home Insurance  $98
PManagement  $211
CapEx  $106
Vacancy  $127
Maintenance  $106
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16967 Compass Ct$19453214700.5 mi
26840 Magnolia Pointe Cir$18503214320.9 mi
33523 Erie Ct$22953214030.8 mi
47633 Hillcrest Ter$17003215380.5 mi
57704 Lake Gandy Cir$19253214191.2 mi
62200 Flagler Promenade Way, # 03-201$26243214171.1 mi
72200 Flagler Promenade Way, # 03-302$25883214171.1 mi
82200 Flagler Promenade Way, # 03-301$25413214171.1 mi
92200 Flagler Promenade Way, # 10-301$26893214171.1 mi
102200 Flagler Promenade Way, # 10-401$26513214171.1 mi
113250 Wallington Dr$17953213230.4 mi
122116 Falkner Rd$24953214241.5 mi
137907 Birman St$29953214211.5 mi
147707 Lake Gandy Cir$20003213861.2 mi
152150 Tortoise Shell Dr$21953215121.4 mi
168309 Cameo Way$22453215351.2 mi
17Cameo Way$12953215341.2 mi
183108 Pembrook Dr$20953213461.2 mi
193306 Sutton Dr$19503213301 mi
206789 Brittany Chase Ct$211032.514530.7 mi
215524 Shasta Dr$28003215431.4 mi
223334 Sassafras Ct$19953213000.9 mi
233621 Sutton Dr$21353213251.2 mi
241817 Crownwood Dr$19953215361.6 mi
257911 Plunkett Ave$19653213281.3 mi