REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4300 Colony Way, Orlando, FL 32808

2 beds • 1 baths • 1320 sqft

Email

This property looks like a bad Long-Term investment with a projected -11.59% first-year return on $52,479 initial cash invested.

-11.59%

Cash On Cash

4.31%

Cap Rate

0.68

DSCR

$1,500

Rent

-$507

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$250k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$52,479

Downpayment

20%

$49,980

Closing costs

1%

$2,499

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,500

Total Expenses

$2,007

Mortgage P&I

89%

$1,330

Property Taxes

13%

$199

Home Insurance

6%

$88

PManagement

10%

$150

CapEx

5%

$75

Vacancy

6%

$90

Maintenance

5%

$75

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis