Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.08% first-year return on $50,190 initial cash invested.
1.08%
Cash On Cash
6.81%
Cap Rate
1.11
DSCR
$1,860
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$1,815
Mortgage P&I
65%
$1,218
Property Taxes
2%
$29
Home Insurance
5%
$84
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3024 Herold Dr, Orlando, FL 32805 | $1,399 | 3 | 1 | 1114 | 0.8 mi |
433 S Lee Ave, Orlando, FL 32805 | $1,900 | 3 | 1 | 1074 | 1.2 mi |
3031 Herold Dr, Orlando, FL 32805 | $1,250 | 3 | 1 | 1044 | 0.8 mi |
515 Sunset Dr, Orlando, FL 32805 | $1,650 | 3 | 1 | 984 | 0.7 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