REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
403 Mercado Ave, Orlando, FL 32807
$205,000 • 3 beds • 2 baths • 1030 sqft

This property might be a fair Long-Term investment with a projected 0.14% first-year return on $43,050 initial cash invested.

Cash On Cash
0.14%
Cap Rate
7%
Rent
$2,010
Cashflow
$5
Rent Confidence:  High
Annual
$24,120
Median
$1,995
Avg
$2,033
Samples
25
Financing
Purchase Price  $205k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $43,050
Downpayment  20% $41,000
Closing costs  1% $2,050
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $2,010
Total Expenses  $2,005
Mortgage P&I  54% $1,091
Property Taxes  16% $320
Home Insurance  4% $72
PManagement  10% $201
CapEx  5% $100
Vacancy  6% $121
Maintenance  5% $100
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15520 Lake Underhill Rd, Unit 102$17953210500 mi
25520 Lake Underhill Rd, Unit 305$17953210500 mi
35422 Lake Underhill Rd$1795329960.2 mi
45412 Hermosa St$22003211390.2 mi
56336 Dogwood Dr$1995329981.7 mi
61412 S Oxalis Ave$22003210532 mi
76159 Jibway Ct$22003210751.8 mi
85819 La Costa Dr, Unit 106$19003211251.2 mi
9612 El Vedado Ave$1995328800.4 mi
10592 Santiago Ave$20703211990.7 mi
111185 Soria Ave$17503211511.3 mi
121450 Terre Cia Ave$21853211661.4 mi
13714 Kankakee Ln$22503212001.1 mi
14551 Hibiscus Pl$19953212011.4 mi
15715 Engel Dr$18953212121.4 mi
165458 Wren St$23403212800.8 mi
17710 Gaston Foster Rd$19003212381.2 mi
185323 Kalmia Dr$17603110120.6 mi
195323 Kalmia Dr$18703110120.6 mi
206046 Appian Way$18993212501.2 mi
215520 Lido St$19953212921 mi
22450 Obispo Ave$26003213170.8 mi
23145 Verbena Dr$22953213700.3 mi
244709 Rockledge Rd$24003212601.4 mi
25668 Bablonica Dr$17503212351.8 mi

Projections