Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1% first-year return on $73,500 initial cash invested.
-1%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$3,000
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$3,061
Mortgage P&I
58%
$1,739
Property Taxes
18%
$540
Home Insurance
0%
$2
PManagement
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3713 Sedgewick Pl, Orlando, FL 32806 | $2,700 | 4 | 2 | 2195 | 0.1 mi |
2924 Conway Gardens Rd, Orlando, FL 32806 | $3,100 | 4 | 2 | 2070 | 1.1 mi |
3333 Lila Dr, Orlando, FL 32806 | $3,099 | 4 | 2 | 2150 | 0.7 mi |
4520 Lake Gem Cir, Orlando, FL 32806 | $4,200 | 4 | 2 | 1948 | 0.5 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