REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

403 Mercado Ave, Orlando, FL 32807

3 beds • 2 baths • 1030 sqft

Email

This property might be a fair Long-Term investment with a projected 1.34% first-year return on $43,050 initial cash invested.

1.34%

Cash On Cash

7.28%

Cap Rate

$2,070

Rent

$48

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$2,070

Total Expenses

$2,022

Mortgage P&I

53%

$1,091

Property Taxes

15%

$320

Home Insurance

3%

$72

PManagement

10%

$207

CapEx

5%

$104

Vacancy

6%

$124

Maintenance

5%

$104

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis