Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.6% first-year return on $69,090 initial cash invested.
-4.6%
Cash On Cash
5.49%
Cap Rate
0.92
DSCR
$2,570
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$2,835
Mortgage P&I
64%
$1,641
Property Taxes
16%
$404
Home Insurance
4%
$115
HOA
0%
$8
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1923 Bridgeview Cir, Orlando, FL 32824 | $2,850 | 4 | 3 | 2030 | 1.1 mi |
2207 Wyndam Way, Kissimmee, FL 34743 | $2,500 | 4 | 2.5 | 2008 | 0.1 mi |
277 Satinwood Cir, Kissimmee, FL 34743 | $2,560 | 4 | 3 | 2102 | 1.1 mi |
202 Coral Reef Cir, Kissimmee, FL 34743 | $2,250 | 4 | 3 | 1906 | 1 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