REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
4185 Gallimore St, Orlando, FL 32811
$280,0003 beds • 1 baths • 900 sqft

This property looks like a bad Long-Term investment with a projected -10.8% first-year return on $58,800 initial cash invested.

Cash On Cash
-10.8%
Cap Rate
4.48%
Rent
$1,700
Signal: Med.
Cashflow
-$529
Financing

Purchase Price  $280k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $58,800
Downpayment  $56,000
Closing costs  $2,800
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,700
Total Expenses  $2,229
Mortgage P&I  $1,490
Property Taxes  $199
Home Insurance  $98
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14042 Ferrow St$1800319600.7 mi
24210 Gallimore St$17503110200.1 mi
34853 Lanette St$1850318881.8 mi
44363 Lake Richmond Dr$200031.59100.6 mi
54058 Ferrow St$16753110230.7 mi
6451 Gilman Cir$1625318362.2 mi
72103 Patterson Ave$16953111250.3 mi
84218 Booker St$155031.59840.8 mi
94218 Booker St, # 1$170031.59840.8 mi
101335 Lescot Ln$15753110491.6 mi
11411 Gilman Cir$19253110002.3 mi
125390 Botany Ct$200031.59062.3 mi
134442 Brooke St$1730329180.5 mi
144455 Wheatley St$169531.510380.7 mi
153337 Basie Pl$16503110522.2 mi
162151 S Ivey Ln$159531.510800.4 mi
174730 King Cole Blvd$175031.510381.1 mi
182110 Fiesta Ct$166731.510851 mi
192178 Liston Ct$18703210350.2 mi
202030 Fiesta Ct$159531.511001 mi
21544 S Cottage Hill Rd$1750329202.3 mi
224634 College Dr$17003111762.1 mi
231862 Gammon Ln$18503210760.2 mi
244227 Solomon Dr$16503210740.3 mi
254484 Cepeda St$179531.511700.8 mi