REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
403 Mercado Ave, Orlando, FL 32807
$205,0003 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 PropertyRentBedsBathsSQFTDistance
15520 Lake Underhill Rd, Unit 305$17953210500 mi
25520 Lake Underhill Rd, Unit 105$17953210500 mi
35422 Lake Underhill Rd$1795329960.2 mi
4718 Gaston Foster Rd$26003210321.3 mi
5401 Cadenza Dr$19953210521 mi
65412 Hermosa St$22003211390.2 mi
76344 Kearce St$20953210141.8 mi
81412 S Oxalis Ave$22003210532 mi
91439 S Oxalis Ave$19503210502 mi
106159 Jibway Ct$22003210751.8 mi
11536 Hibiscus Way, # 7B$24973211131.3 mi
126616 Loquat Ln$21003210002 mi
132077 Dixie Belle Dr, Apt G$1800329932.1 mi
14612 El Vedado Ave$1995328800.4 mi
152077 Dixie Belle Dr$1675329932.1 mi
162077 Dixie Belle Dr, Apt L$1675329932.1 mi
172077 Dixie Belle Dr, Apt K$1650329932.1 mi
185388 Barton Dr$21003211002.1 mi
19715 Engel Dr$18953212121.4 mi
205210 Lima Pl$22993212720.7 mi
215458 Wren St$23403212800.8 mi
22710 Gaston Foster Rd$19003212381.2 mi
236046 Appian Way$18993212501.2 mi
245520 Lido St$19953212921 mi
25145 Verbena Dr$22953213700.3 mi