Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.11% first-year return on $38,850 initial cash invested.
-12.11%
Cash On Cash
3.86%
Cap Rate
0.67
DSCR
$1,870
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,262
Mortgage P&I
48%
$893
Property Taxes
6%
$110
Home Insurance
3%
$65
HOA
38%
$707
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4803 S Texas Ave Apt D, Orlando, FL 32839 | $1,595 | 3 | 2 | 1270 | 0.6 mi |
2418 Skan Ct, # C, Orlando, FL 32839 | $1,950 | 3 | 2 | 1308 | 0.3 mi |
2496 Grand Central Pkwy, Apt 7, Orlando, FL 32839 | $2,300 | 3 | 2 | 1457 | 0.6 mi |
5105 City St, Apt 818, Orlando, FL 32839 | $1,875 | 3 | 2 | 1482 | 0.4 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