Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.58% first-year return on $49,350 initial cash invested.
-2.58%
Cash On Cash
6.26%
Cap Rate
$1,890
Rent
-$106
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,996
Mortgage P&I
66%
$1,238
Property Taxes
10%
$186
Home Insurance
4%
$82
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4114 Lake Lawne Ave, Orlando, FL 32808 | $1,880 | 3 | 2 | 1107 | 0.5 mi |
2029 Dardanelle Dr, Orlando, FL 32808 | $1,830 | 3 | 2 | 1053 | 1.4 mi |
4201 Chateau Rd, Orlando, FL 32808 | $1,895 | 3 | 2 | 1093 | 1.3 mi |
410 Sunset Dr, Orlando, FL 32805 | $2,200 | 3 | 2 | 1066 | 1.7 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