• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
5293 Willow Ct #522, Orlando, FL 32811
$249,9002 beds • 3 baths • 1285 sqft

This property looks like a bad Long-Term investment with a projected -16.62% first-year return on $52,479 initial cash invested.

Cash On Cash
-16.62%
Cap Rate
3.35%
Rent
$1,902
Cashflow
-$727
Rent Confidence:  High
Annual
$22,824
Median
$1,895
Avg
$1,902
Samples
25
Financing

Purchase Price  $250k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $52,479
Downpayment  20% $49,980
Closing costs  1% $2,499
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,902
Total Expenses  $2,629
Mortgage P&I  70% $1,330
Property Taxes  13% $246
Home Insurance  5% $88
HOA  25% $471
PManagement  10% $190
CapEx  5% $95
Vacancy  6% $114
Maintenance  5% $95
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15276 Middle Ct$17002312850.3 mi
25256 Willow Ct, # 532$215022.512850 mi
35307 Bamboo Ct, # 514$200022.512850.1 mi
45294 Willow Ct, # 503$180022.512850.1 mi
55275 Coral Ct, # 627$190022.512850.1 mi
65305 Bamboo Ct, # 515$195022.512850.1 mi
75268 Coral Ct, # 612$195022.512850.1 mi
85282 Coral Ct, # 6$172522.512850.1 mi
95334 Bamboo Ct$170022.512850.1 mi
105253 Coral Ct$180022.512850.2 mi
115296 Cypress Ct, # 433$199522.512850.2 mi
125341 Bamboo Ct, # 418$210022.512850.2 mi
135258 Coral Ct$189522.512850.2 mi
145258 Coral Ct, # 605$184522.512850.2 mi
155329 Bamboo Ct, # 428$235022.512850.2 mi
165378 Bamboo Ct$169522.512850.2 mi
175258 Middle Ct, # 105$200022.512850.3 mi
185363 Bamboo Ct, # 407$180022.512850.3 mi
195361 Elm Ct, # 330$190022.512850.3 mi
205392 Elm Ct, # 363$200022.512850.4 mi
215278 Brook Ct$175022.512850.4 mi
225278 Brook Ct, # 322$180022.512850.4 mi
235290 Brook Ct, # 210$215022.512850.4 mi
245281 Middle Ct, # 10$180022.512850.4 mi
255281 Middle Ct$180022.512850.4 mi

Projections