REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
3326 Sherry Dr, Orlando, FL 32810
$250,0003 beds • 1 baths • 970 sqft

This property looks like a bad Long-Term investment with a projected -4.82% first-year return on $52,500 initial cash invested.

Cash On Cash
-4.82%
Cap Rate
5.82%
Rent
$1,860
Signal: Med.
Cashflow
-$211
Financing

Purchase Price  $250k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $52,500
Downpayment  $50,000
Closing costs  $2,500
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,860
Total Expenses  $2,071
Mortgage P&I  $1,331
Property Taxes  $168
Home Insurance  $88
PManagement  $186
CapEx  $93
Vacancy  $112
Maintenance  $93
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14117 Caywood Cir$15603110251 mi
23019 Needles Dr$1795319361.4 mi
34109 Caywood Cir$1650318881 mi
43100 Wallington Dr$21003111420.3 mi
56908 Alpert Dr$164531.510230.5 mi
63255 Kelvington Dr$19953210400.1 mi
73727 Groome Dr$21503210141 mi
84307 Sky Line Dr$1690329251.3 mi
94171 Caywood Cir$15753113381 mi
107820 Plunkett Ave$19903210491.5 mi
113848 Beachman Dr$22003211200.5 mi
123848 Beachman Dr$22003211200.5 mi
133125 Wallington Dr$18603211470.2 mi
146895 Firebird Dr$19453211200.7 mi
157357 Riverside Pl$20753211570.4 mi
164013 Orwood Rd$17953211410.9 mi
173526 Superior Ct$26003211610.8 mi
183709 Needles Dr$169531.512501.4 mi
194425 Urban Ct$18003210801.7 mi
203006 Bart St$166531.513650.4 mi
213006 Bart St$174531.513650.4 mi
224413 Rossmore Dr$236031.512431.7 mi
232210 Beatrice Dr$18003114561.5 mi
242210 Beatrice Dr$19353114561.5 mi
257734 Lakeside Woods Dr$19953211711 mi