Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.61% first-year return on $34,629 initial cash invested.
-25.61%
Cash On Cash
1.55%
Cap Rate
$1,480
Rent
-$739
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$2,219
Mortgage P&I
59%
$878
Property Taxes
20%
$293
Home Insurance
4%
$58
HOA
41%
$605
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2328 Mid Town Ter, Apt 1016, Orlando, FL 32839 | $1,475 | 2 | 2 | 979 | 0.4 mi |
5231 Via Hacienda Cir, Orlando, FL 32839 | $1,400 | 2 | 2 | 934 | 0.7 mi |
5207 Via Hacienda Cir, Apt 104, Orlando, FL 32839 | $1,350 | 2 | 2 | 1073 | 0.7 mi |
2520 Lakeway Branch Dr, Orlando, FL 32839 | $1,695 | 2 | 2 | 1252 | 0.2 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