REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
4105 W Jefferson St, Orlando, FL 32805
$160,000 • 2 beds • 1 baths • 864 sqft

This property might be a fair Long-Term investment with a projected 1.96% first-year return on $33,600 initial cash invested.

Cash On Cash
1.96%
Cap Rate
6.97%
Rent
$1,386
Cashflow
$55
Rent Confidence:  High
Annual
$16,632
Median
$1,375
Avg
$1,383
Samples
25
Financing
Purchase Price  $160k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $33,600
Downpayment  $32,000
Closing costs  $1,600
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,386
Total Expenses  $1,331
Mortgage P&I  $805
Property Taxes  $110
Home Insurance  $56
PManagement  10% $139
CapEx  5% $69
Vacancy  6% $83
Maintenance  5% $69
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15034 W Washington St$1575218701.9 mi
25030 W Washington St$1450218941.9 mi
35040 W Washington St, Unit 5040$1575219021.9 mi
44530 Huppel Ave$1299219601.3 mi
51222 Mercy Dr$1000217851.5 mi
63144 W Washington St$1900219761.2 mi
72038 Long St$1475218202.4 mi
82040 Long St$1475218202.4 mi
95000 Huppel Ave$1545219541.9 mi
10230 Ring Rd$1325219452.3 mi
111403 Amaros Ave$1375217682.2 mi
123702 Wilts St, # 1$2100219652.4 mi
134529 Raleigh St$1290217522 mi
144813 Burgundy Ln, # 1$1500217252.1 mi
154120 Booker St$1500217112.2 mi
16224 N Dollins Ave$15002110652.1 mi
17226 N Dollins Ave$15002110652.2 mi
18541 S Cottage Hill Rd$1200216601.7 mi
19541 S Cottage Hill Rd, Apt 53$1150216601.7 mi
20541 S Cottage Hill Rd, Unit 37$1150216601.7 mi
21541 S Cottage Hill Rd, Apt 56$1095216601.7 mi
223007C R Smith St, Unit 37$1200216601.8 mi
23541 3007 C R Smith Streetunit 37, Unit 37$1150216601.8 mi
243001C R Smith St, Unit 19$1100216601.8 mi
25550 S John Young Pkwy, Apt 4$1150216601.8 mi