Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.54% first-year return on $41,370 initial cash invested.
3.54%
Cash On Cash
7.61%
Cap Rate
1.21
DSCR
$1,870
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,748
Mortgage P&I
55%
$1,033
Property Taxes
9%
$159
Home Insurance
4%
$69
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 |
|---|---|---|---|---|---|
2913 W Concord St, Orlando, FL 32805 | $1,795 | 4 | 1 | 1060 | 1.4 mi |
4900 Elese St, Orlando, FL 32811 | $2,200 | 4 | 1.5 | 1100 | 1.1 mi |
4587 Elmira Pl, Orlando, FL 32811 | $2,200 | 4 | 2 | 1100 | 0 mi |
1009 Santa Anita St, Orlando, FL 32808 | $1,724 | 4 | 1 | 1383 | 1.4 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