Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.07% first-year return on $38,220 initial cash invested.
8.07%
Cash On Cash
8.61%
Cap Rate
$1,770
Rent
$257
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,220
Downpayment
20%
$36,400
Closing costs
1%
$1,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$1,513
Mortgage P&I
54%
$961
Property Taxes
2%
$29
Home Insurance
4%
$64
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1038 Winterberry Ln, Orlando, FL 32811 | $1,850 | 2 | 2 | 1297 | 1.1 mi |
4531 Banneka St, Orlando, FL 32811 | $1,650 | 2 | 1 | 1200 | 0.6 mi |
3325 Lewis Ct, Orlando, FL 32805 | $1,400 | 2 | 1 | 1272 | 0.8 mi |
1004 Clovercrest Rd, Orlando, FL 32811 | $2,200 | 2 | 2 | 888 | 1.2 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