Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.45% first-year return on $52,500 initial cash invested.
2.45%
Cash On Cash
6.84%
Cap Rate
1.17
DSCR
$2,000
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,893 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,893
Mortgage P&I
61%
$1,219
Property Taxes
3%
$66
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5239 Stone Harbour Rd, Orlando, FL 32808 | $2,100 | 3 | 2 | 1418 | 0.1 mi |
4607 Westgrove Way, Orlando, FL 32808 | $1,905 | 3 | 2 | 1471 | 0.6 mi |
5264 Gold Tree Ct, Orlando, FL 32808 | $1,695 | 3 | 2 | 1385 | 0.1 mi |
4752 Halliday Ln, Orlando, FL 32810 | $2,217 | 3 | 2 | 1438 | 0.7 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