Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.58% first-year return on $18,879 initial cash invested.
-8.58%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$1,500
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,635
Mortgage P&I
30%
$448
Property Taxes
11%
$160
Home Insurance
2%
$32
HOA
40%
$605
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4751 S Texas Ave Apt B, Orlando, FL 32839 | $1,399 | 2 | 2 | 976 | 0.6 mi |
5040 Park Central Dr, Apt 2015, Orlando, FL 32839 | $1,395 | 2 | 2 | 901 | 0.4 mi |
2225 Metropolitan Way, Apt 1233, Orlando, FL 32839 | $1,575 | 2 | 2 | 874 | 0.5 mi |
2523 Citrus Club Ln, Unit 3901, Orlando, FL 32839 | $1,395 | 2 | 2 | 1132 | 0.1 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