Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.34% first-year return on $39,900 initial cash invested.
15.34%
Cash On Cash
10.06%
Cap Rate
1.64
DSCR
$2,180
Rent
$510
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$1,670
Mortgage P&I
45%
$974
Property Taxes
3%
$63
Home Insurance
3%
$66
PManagement
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2827 Harwood St, Orlando, FL 32805 | $1,620 | 3 | 2 | 1380 | 0.8 mi |
4129 Kalwit Ln, Orlando, FL 32808 | $1,995 | 3 | 2 | 1305 | 0.6 mi |
4411 Lake Lawne Ave, Orlando, FL 32808 | $1,795 | 3 | 2 | 1298 | 0.8 mi |
2030 W Amelia St, Orlando, FL 32805 | $1,875 | 3 | 2 | 1446 | 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