Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.92% first-year return on $35,679 initial cash invested.
5.92%
Cash On Cash
7.83%
Cap Rate
1.31
DSCR
$1,690
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,514
Mortgage P&I
50%
$848
Property Taxes
10%
$168
Home Insurance
4%
$60
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1623 Crestlawn Ave, Orlando, FL 32811 | $1,445 | 3 | 1 | 1074 | 0.2 mi |
1406 Heber Cir, Orlando, FL 32811 | $1,550 | 3 | 1 | 1026 | 0.8 mi |
2103 Ravenall Ave, Orlando, FL 32811 | $1,790 | 3 | 1 | 1080 | 0.6 mi |
2103 Patterson Ave, Orlando, FL 32811 | $1,700 | 3 | 1 | 1125 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality