REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4446 Marshall St, Orlando, FL 32811

3 beds • 1 baths • 1091 sqft

Email

This property might be a fair Long-Term investment with a projected 5.63% first-year return on $41,580 initial cash invested.

5.63%

Cash On Cash

7.79%

Cap Rate

1.28

DSCR

$1,730

Rent

$195

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$198k

Downpayment

20.0%

Interest Rate

6.5%

Mortgage Duration

30yr.

Cash To Invest

Total

$41,580

Downpayment

20%

$39,600

Closing costs

1%

$1,980

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,730

Total Expenses

$1,535

Mortgage P&I

58%

$1,005

Property Taxes

1%

$12

Home Insurance

4%

$69

PManagement

10%

$173

CapEx

5%

$86

Vacancy

6%

$104

Maintenance

5%

$86

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis