Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.78% first-year return on $41,580 initial cash invested.
-3.78%
Cash On Cash
5.78%
Cap Rate
0.94
DSCR
$1,310
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,580
Downpayment
20%
$39,600
Closing costs
1%
$1,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,441
Mortgage P&I
78%
$1,018
Property Taxes
1%
$12
Home Insurance
5%
$69
PManagement
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
915 Willie Mays Pkwy, Orlando, FL 32811 | $1,190 | 2 | 1 | 1000 | 1.1 mi |
1428 Bruton Blvd, Orlando, FL 32805 | $1,800 | 2 | 1 | 840 | 0.3 mi |
4570 Malibu St, Unit Orange, Orlando, FL 32811 | $1,450 | 2 | 1 | 905 | 1.4 mi |
4531 Banneka St, Orlando, FL 32811 | $1,650 | 2 | 1 | 1200 | 0.8 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