Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.82% first-year return on $33,180 initial cash invested.
8.82%
Cash On Cash
8.76%
Cap Rate
$1,920
Rent
$244
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,676
Mortgage P&I
42%
$814
Property Taxes
16%
$308
Home Insurance
3%
$55
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4511 Evers Pl, Orlando, FL 32811 | $1,800 | 3 | 2 | 1294 | 0.3 mi |
4764 Miramar Rd, Orlando, FL 32811 | $1,745 | 3 | 2 | 1300 | 0.6 mi |
4483 Evers Pl, Orlando, FL 32811 | $1,945 | 3 | 2 | 1233 | 0.3 mi |
4672 Miramar Rd, Orlando, FL 32811 | $1,945 | 3 | 2 | 1250 | 0.5 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