REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
5293 Willow Ct #522, Orlando, FL 32811
$249,900 • 2 beds • 3 baths • 1285 sqft

This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $52,479 initial cash invested.

Cash On Cash
-16.67%
Cap Rate
3.34%
Rent
$1,900
Signal: Med.
Cashflow
-$729
Financing
Purchase Price  $250k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $52,479
Downpayment  $49,980
Closing costs  $2,499
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,900
Total Expenses  $2,629
Mortgage P&I  $1,330
Property Taxes  $246
Home Insurance  $88
HOA  $471
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15276 Middle Ct$17002312850.3 mi
25276 Coral Ct, Unit 613$21002312080.1 mi
35294 Willow Ct, # 503$180022.512850.1 mi
45275 Coral Ct, # 627$190022.512850.1 mi
55305 Bamboo Ct, # 515$195022.512850.1 mi
65268 Coral Ct, # 612$195022.512850.1 mi
75285 Coral Ct, # 621$190022.512850.1 mi
85282 Coral Ct, # 6$172522.512850.1 mi
95276 Coral Ct, # 613$200022.512850.1 mi
105296 Cypress Ct, # 433$209522.512850.2 mi
115258 Coral Ct$189522.512850.2 mi
125258 Coral Ct, # 605$184522.512850.2 mi
135329 Bamboo Ct, # 428$235022.512850.2 mi
145258 Coral Ct, Unit 605$200022.512850.2 mi
155378 Bamboo Ct$175022.512850.2 mi
165262 Coral Ct, Unit 607$169522.512850.2 mi
175251 Coral Ct, # 637$200022.512850.2 mi
185341 Bamboo Ct, # 418$205022.512850.2 mi
195258 Middle Ct, # 105$200022.512850.3 mi
205363 Bamboo Ct, # 407$180022.512850.3 mi
215361 Elm Ct, # 330$190022.512850.3 mi
225373 Bamboo Ct$180022.512850.3 mi
235278 Brook Ct$185022.512850.4 mi
245281 Middle Ct$180022.512850.4 mi
255281 Middle Ct, # 10$180022.512850.4 mi