Property Analysis for 4747 S Texas Ave APT D, Orlando, FL 32839

Long-Term Rental Analysis

4747 S Texas Ave APT D, Orlando, FL 32839

$99,000 • 1 beds • 1 baths • 756 sqft

This property could be a profitable Long-Term investment with a projected 20.43% first-year return on $20,790 initial cash invested.

Cash On Cash

20.43%

Cap Rate

11.15%

Rent

$1,252

Cashflow

$354

Rent Confidence: High

Annual

$15,024

Median

$1,230

Avg

$1,252

Samples

Financing

Purchase Price $99,000

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $20,790

Downpayment 20% $19,800

Closing costs 1% $990

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,252

Total Expenses $898

Mortgage P&I 40% $503

Property Taxes 0% $0

Home Insurance 3% $35

HOA 3% $34

PManagement 10% $125

CapEx 5% $63

Vacancy 6% $75

Maintenance 5% $63

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	4745 S Texas Ave Apt A	$1350	1	1	756	0 mi
2	4745 S Texas Ave, # 4745C	$1250	1	1	756	0 mi
3	4739 S Texas Ave, # 4739B	$1175	1	1	756	0 mi
4	4745 S Texas Ave, # 453	$1350	1	1	756	0 mi
5	4745 S Texas Ave Apt C	$1350	1	1	756	0 mi
6	4747 S Texas Ave, # 4747B	$1200	1	1	756	0 mi
7	4739 S Texas Ave, # 4739A	$1300	1	1	756	0 mi
8	4737 S Texas Ave Apt C	$1200	1	1	756	0.1 mi
9	4769 S Texas Ave, # 4769A	$1150	1	1	756	0.1 mi
10	4769 S Texas Ave Apt D	$1200	1	1	756	0.1 mi
11	4729 S Texas Ave, # 4729C	$1250	1	1	756	0.1 mi
12	4769 S Texas Ave, # 4769C	$1100	1	1	756	0.1 mi
13	4795 S Texas Ave Apt B	$1450	1	1	756	0.2 mi
14	4795 S Texas Ave, # 4795A	$1250	1	1	756	0.2 mi
15	4723 S Texas Ave, # 4723C	$1149	1	1	756	0.2 mi
16	4723 S Texas Ave Apt C	$1149	1	1	756	0.2 mi
17	4723 S Texas Ave Apt A	$1150	1	1	756	0.2 mi
18	4795 S Texas Ave, # 4795B	$1500	1	1	756	0.2 mi
19	4801 S Texas Ave, # 4801C	$1275	1	1	756	0.2 mi
20	4703 S Texas Ave, # 4703C	$1175	1	1	756	0.3 mi
21	4703 S Texas Ave Apt B	$1000	1	1	756	0.3 mi
22	4715 S Rio Grande Ave, Apt 4	$1149	1	1	760	0.5 mi
23	4715 S Rio Grande Ave, Apt 3	$1349	1	1	760	0.5 mi
24	5017 City St, Apt 1923	$1600	1	1	724	0.6 mi
25	5017 City St, Apt 1927	$1230	1	1	724	0.6 mi

Projections