REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
403 Mercado Ave, Orlando, FL 32807
$205,000 • 3 beds • 2 baths • 1030 sqft
This property looks like a bad Long-Term investment with a projected -0.22% first-year return on $43,050 initial cash invested.
Cash On Cash
-0.22%
Cap Rate
6.92%
Rent
$1,995
Signal: Med.
Cashflow
-$8
Financing
Purchase Price $205k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $43,050
Downpayment $41,000
Closing costs $2,050
Rehab $0
Furnishing $0
Cashflow
Total Income $1,995
Total Expenses $2,003
Mortgage P&I $1,091
Property Taxes $320
Home Insurance $72
PManagement $200
CapEx $100
Vacancy $120
Maintenance $100
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5520 Lake Underhill Rd, Unit 305 | $1795 | 3 | 2 | 1050 | 0 mi |
| 2 | 5520 Lake Underhill Rd, Unit 105 | $1795 | 3 | 2 | 1050 | 0 mi |
| 3 | 5422 Lake Underhill Rd | $1795 | 3 | 2 | 996 | 0.2 mi |
| 4 | 718 Gaston Foster Rd | $2600 | 3 | 2 | 1032 | 1.3 mi |
| 5 | 401 Cadenza Dr | $1995 | 3 | 2 | 1052 | 1 mi |
| 6 | 5412 Hermosa St | $2200 | 3 | 2 | 1139 | 0.2 mi |
| 7 | 6344 Kearce St | $2095 | 3 | 2 | 1014 | 1.8 mi |
| 8 | 1412 S Oxalis Ave | $2200 | 3 | 2 | 1053 | 2 mi |
| 9 | 1439 S Oxalis Ave | $1950 | 3 | 2 | 1050 | 2 mi |
| 10 | 6159 Jibway Ct | $2200 | 3 | 2 | 1075 | 1.8 mi |
| 11 | 536 Hibiscus Way, # 7B | $2497 | 3 | 2 | 1113 | 1.3 mi |
| 12 | 6616 Loquat Ln | $2100 | 3 | 2 | 1000 | 2 mi |
| 13 | 2077 Dixie Belle Dr, Apt G | $1800 | 3 | 2 | 993 | 2.1 mi |
| 14 | 612 El Vedado Ave | $1995 | 3 | 2 | 880 | 0.4 mi |
| 15 | 2077 Dixie Belle Dr | $1675 | 3 | 2 | 993 | 2.1 mi |
| 16 | 2077 Dixie Belle Dr, Apt L | $1675 | 3 | 2 | 993 | 2.1 mi |
| 17 | 2077 Dixie Belle Dr, Apt K | $1650 | 3 | 2 | 993 | 2.1 mi |
| 18 | 5388 Barton Dr | $2100 | 3 | 2 | 1100 | 2.1 mi |
| 19 | 715 Engel Dr | $1895 | 3 | 2 | 1212 | 1.4 mi |
| 20 | 5210 Lima Pl | $2299 | 3 | 2 | 1272 | 0.7 mi |
| 21 | 5458 Wren St | $2340 | 3 | 2 | 1280 | 0.8 mi |
| 22 | 710 Gaston Foster Rd | $1900 | 3 | 2 | 1238 | 1.2 mi |
| 23 | 6046 Appian Way | $1899 | 3 | 2 | 1250 | 1.2 mi |
| 24 | 5520 Lido St | $1995 | 3 | 2 | 1292 | 1 mi |
| 25 | 145 Verbena Dr | $2295 | 3 | 2 | 1370 | 0.3 mi |