REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
4579 Westgrove Way, Orlando, FL 32808
$70,000 • 3 beds • 2 baths • 1815 sqft

This property could be a profitable Long-Term investment with a projected 85.31% first-year return on $14,700 initial cash invested.

Cash On Cash
85.31%
Cap Rate
25.78%
Rent
$2,070
Cashflow
$1,045
Rent Confidence:  High
Annual
$24,840
Median
$2,055
Avg
$2,040
Samples
25
Financing
Purchase Price  $70,000
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $14,700
Downpayment  20% $14,000
Closing costs  1% $700
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $2,070
Total Expenses  $1,025
Mortgage P&I  17% $355
Property Taxes  5% $107
Home Insurance  1% $24
PManagement  10% $207
CapEx  5% $104
Vacancy  6% $124
Maintenance  5% $104
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15163 Tallow Wood Ct, Orlando, FL 32808$16493217930.8 mi
25124 Clarion Hammock Dr, Orlando, FL 32808$22003216860.4 mi
36234 Beaumont Ave, Orlando, FL 32808$21493217261.2 mi
45109 Clarion Oaks Dr, Orlando, FL 32808$22753220350.4 mi
54539 Wild Rose Ct, Orlando, FL 32808$25003216240.5 mi
63718 Kitty Hawk Ave, Orlando, FL 32808$21503216200.7 mi
75509 Lejeune Dr, Orlando, FL 32808$19503216040.8 mi
85061 Catspaw Ct, Orlando, FL 32808$23003215900.8 mi
94607 Westgrove Way, Orlando, FL 32808$21003214710 mi
105400 Aeolus Way, Orlando, FL 32808$21503215390.8 mi
116118 Beaumont Ave, Orlando, FL 32808$21253215711.1 mi
124724 Nantucket Ln, Orlando, FL 32808$20003214660.3 mi
133803 Mitchell Rd, Orlando, FL 32808$21253214730.6 mi
143710 Westgate Rd, Orlando, FL 32808$19203215001 mi
155109 Innesbrook Ct, Orlando, FL 32808$17003214030.1 mi
165920 Riviera Dr, Orlando, FL 32808$17503215001 mi
175501 Grand Canyon Dr, Orlando, FL 32810$227532.517171.4 mi
186313 Undine Way, Orlando, FL 32818$17953215221.3 mi
195526 Britan Dr, Orlando, FL 32808$20553215071.3 mi
205519 Chatham Woods Ct, Orlando, FL 32808$19953215081.3 mi
215239 Stone Harbour Rd, Orlando, FL 32808$20503214180.6 mi
226270 Sparling Hills Cir, Orlando, FL 32808$19153214841.3 mi
234773 Muir Vlg, Orlando, FL 32808$17503213460.1 mi
244881 Stony Brook Ln, Orlando, FL 32808$21153213390.2 mi
255324 Bonnie Brae Cir, Orlando, FL 32808$1995320.4 mi

Projections