Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $52,500 initial cash invested.
-15.29%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$1,460
Rent
-$669
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$2,129
Mortgage P&I
83%
$1,207
Property Taxes
31%
$454
Home Insurance
6%
$88
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4570 Malibu St, Unit Orange, Orlando, FL 32811 | $1,450 | 2 | 1 | 905 | 1.5 mi |
3215 W Central Blvd, Orlando, FL 32805 | $1,550 | 2 | 1 | 959 | 1.3 mi |
1222 Mercy Dr, Orlando, FL 32808 | $1,000 | 2 | 1 | 785 | 0.1 mi |
2801 Willow Run, Orlando, FL 32808 | $1,495 | 2 | 1 | 872 | 1.7 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