• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -10.92% first-year return on $58,800 initial cash invested.

Cash On Cash
-10.92%
Cap Rate
4.45%
Rent
$1,690
Cashflow
-$535
Financing

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

Total  $58,800
Downpayment  20% $56,000
Closing costs  1% $2,800
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,690
Total Expenses  $2,225
Mortgage P&I  88% $1,490
Property Taxes  12% $199
Home Insurance  6% $98
PManagement  10% $169
CapEx  5% $84
Vacancy  6% $101
Maintenance  5% $84
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections