• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3208 Kelvington Dr, Orlando, FL 32810
$239,9004 beds • 2 baths • 1080 sqft

This property might be a fair Long-Term investment with a projected 1.21% first-year return on $50,379 initial cash invested.

Cash On Cash
1.21%
Cap Rate
7.14%
Rent
$1,980
Cashflow
$51
Financing

Purchase Price  $240k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $50,379
Downpayment  20% $47,980
Closing costs  1% $2,399
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,980
Total Expenses  $1,929
Mortgage P&I  64% $1,277
Property Taxes  3% $53
Home Insurance  4% $84
PManagement  10% $198
CapEx  5% $99
Vacancy  6% $119
Maintenance  5% $99
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections