• 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 2.91% first-year return on $50,379 initial cash invested.

Cash On Cash
2.91%
Cap Rate
7.52%
Rent
$2,077
Cashflow
$122
Rent Confidence:  High
Annual
$24,924
Median
$2,080
Avg
$2,124
Samples
25
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  $2,077
Total Expenses  $1,955
Mortgage P&I  61% $1,277
Property Taxes  3% $53
Home Insurance  4% $84
PManagement  10% $208
CapEx  5% $104
Vacancy  6% $125
Maintenance  5% $104
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13230 Sherry Dr$19804212520.1 mi
23202 Needles Dr$20954211521.4 mi
33024 Sutton Dr$21004211701.3 mi
41460 Lake Shadow Cir, Apt 7301$19504213721.7 mi
51460 Lake Shadow Cir, Apt 7207$19004213721.7 mi
61460 Lake Shadow Cir, Apt 7307$19504213721.7 mi
71175 Lake Shadow Cir, Apt 4301$17504213721.8 mi
85612 Eggleston Ave$20954214331.5 mi
98217 Camphor Tree Dr$2195421.5 mi
103018 Bart St$22604217000.2 mi
112215 Falkner Rd$20804215171.5 mi
125315 Eggleston Ave$26454214881.9 mi
133020 Calloway Dr$22354215741.8 mi
143255 Kelvington Dr$19953210400.1 mi
152633 Clearbrook Cir$18003210900.8 mi
163125 Wallington Dr$18603211470.1 mi
171727 Shadow View Cir$19504217071.9 mi
181608 Bobtail Dr$28004218101.5 mi
196703 Brittany Chase Ct$220042.517010.7 mi
204013 Orwood Rd$17953211411 mi
217820 Plunkett Ave$19903210491.4 mi
224425 Urban Ct$18003210801.9 mi
231757 Bobtail Dr$29004218471.8 mi
243526 Superior Ct$26003211610.9 mi
257608 Lakeside Woods Dr$21753211710.9 mi

Projections