Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.46% first-year return on $52,500 initial cash invested.
-0.46%
Cash On Cash
6.18%
Cap Rate
1.07
DSCR
$2,000
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,020
Mortgage P&I
60%
$1,207
Property Taxes
10%
$205
Home Insurance
4%
$88
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4284 Solomon Dr, Orlando, FL 32811 | $2,035 | 4 | 2 | 1250 | 0.6 mi |
3027 Mary Church Ct, Orlando, FL 32811 | $2,850 | 4 | 2 | 1401 | 0.8 mi |
4246 Gaither St, Orlando, FL 32811 | $1,550 | 4 | 2 | 1250 | 0.8 mi |
1706 Messina Ave, Orlando, FL 32811 | $2,450 | 4 | 2 | 1250 | 0.8 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