REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
3408 Lewis Ct, Orlando, FL 32805
$199,900 • 2 beds • 1 baths • 824 sqft

This property looks like a bad Long-Term investment with a projected -4.03% first-year return on $41,979 initial cash invested.

Cash On Cash
-4.03%
Cap Rate
5.71%
Rent
$1,303
Cashflow
-$141
Rent Confidence:  High
Annual
$15,636
Median
$1,150
Avg
$1,286
Samples
25
Financing
Purchase Price  $200k
Downpayment  20.0%
Interest Rate  6.7%
Mortgage Duration  30yr.
Cash To Invest
Total  $41,979
Downpayment  20% $39,980
Closing costs  1% $1,999
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,303
Total Expenses  $1,444
Mortgage P&I  79% $1,027
Property Taxes  1% $9
Home Insurance  5% $70
PManagement  10% $130
CapEx  5% $65
Vacancy  6% $78
Maintenance  5% $65
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12038 Long St$1475218201.5 mi
22040 Long St$1475218201.5 mi
337 N Ortman Dr$1500218022 mi
41343 Winnifred St$1099218502 mi
54088 Nimons St, Unit 4088$1095217401.1 mi
63702 Wilts St, # 1$2100219650.5 mi
71718 Guinyard Way$1500217200.8 mi
84120 Booker St$1500217111 mi
93205 Orange Center Blvd, Apt 10$1195216500.5 mi
10541 S Cottage Hill Rd$1200216600.8 mi
11541 S Cottage Hill Rd, Apt 53$1150216600.8 mi
12541 S Cottage Hill Rd, Unit 37$1150216600.8 mi
133007C R Smith St, Unit 37$1200216600.9 mi
143001C R Smith St, Unit 19$1100216600.9 mi
15541 S Cottage Hill Rd, Apt 56$1095216600.8 mi
16541 3007 C R Smith Streetunit 37, Unit 37$1150216600.9 mi
173001C R Smith St, Unit 20$1150216600.9 mi
183001C R Smith St, Unit 22$1095216600.9 mi
19550 S John Young Pkwy, Apt 4$1150216600.9 mi
203015C R Smith St, Unit 41$995216600.9 mi
213144 W Washington St$1900219761.7 mi
224530 Huppel Ave$1299219602 mi
233100 Orange Center Blvd, Apt 44$1140210.5 mi
243100 Orange Center Blvd, Apt 59$1040210.5 mi
25915 Plymouth Ave$1395216962 mi

Projections