Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.71% first-year return on $44,100 initial cash invested.
-1.71%
Cash On Cash
5.91%
Cap Rate
1.02
DSCR
$1,690
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,753
Mortgage P&I
60%
$1,014
Property Taxes
13%
$218
Home Insurance
4%
$74
HOA
1%
$9
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3213 Split Willow Dr, Unit Orange, Orlando, FL 32808 | $1,450 | 2 | 2 | 930 | 0.9 mi |
4703 Bay Willow Ct, Orlando, FL 32808 | $1,400 | 2 | 2 | 930 | 0.9 mi |
3215 Split Willow Dr, Unit Orange, Orlando, FL 32808 | $1,450 | 2 | 2 | 930 | 0.9 mi |
3147 Split Willow Dr, Unit Orange, Orlando, FL 32808 | $1,450 | 2 | 2 | 930 | 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