- Airbnb
- Long-Term
- Mid-Term
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 Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 5276 Middle Ct | $1700 | 2 | 3 | 1285 | 0.3 mi |
2 | 5276 Coral Ct, Unit 613 | $2100 | 2 | 3 | 1208 | 0.1 mi |
3 | 5294 Willow Ct, # 503 | $1800 | 2 | 2.5 | 1285 | 0.1 mi |
4 | 5275 Coral Ct, # 627 | $1900 | 2 | 2.5 | 1285 | 0.1 mi |
5 | 5305 Bamboo Ct, # 515 | $1950 | 2 | 2.5 | 1285 | 0.1 mi |
6 | 5268 Coral Ct, # 612 | $1950 | 2 | 2.5 | 1285 | 0.1 mi |
7 | 5285 Coral Ct, # 621 | $1900 | 2 | 2.5 | 1285 | 0.1 mi |
8 | 5282 Coral Ct, # 6 | $1725 | 2 | 2.5 | 1285 | 0.1 mi |
9 | 5276 Coral Ct, # 613 | $2000 | 2 | 2.5 | 1285 | 0.1 mi |
10 | 5296 Cypress Ct, # 433 | $2095 | 2 | 2.5 | 1285 | 0.2 mi |
11 | 5258 Coral Ct | $1895 | 2 | 2.5 | 1285 | 0.2 mi |
12 | 5258 Coral Ct, # 605 | $1845 | 2 | 2.5 | 1285 | 0.2 mi |
13 | 5329 Bamboo Ct, # 428 | $2350 | 2 | 2.5 | 1285 | 0.2 mi |
14 | 5258 Coral Ct, Unit 605 | $2000 | 2 | 2.5 | 1285 | 0.2 mi |
15 | 5378 Bamboo Ct | $1750 | 2 | 2.5 | 1285 | 0.2 mi |
16 | 5262 Coral Ct, Unit 607 | $1695 | 2 | 2.5 | 1285 | 0.2 mi |
17 | 5251 Coral Ct, # 637 | $2000 | 2 | 2.5 | 1285 | 0.2 mi |
18 | 5341 Bamboo Ct, # 418 | $2050 | 2 | 2.5 | 1285 | 0.2 mi |
19 | 5258 Middle Ct, # 105 | $2000 | 2 | 2.5 | 1285 | 0.3 mi |
20 | 5363 Bamboo Ct, # 407 | $1800 | 2 | 2.5 | 1285 | 0.3 mi |
21 | 5361 Elm Ct, # 330 | $1900 | 2 | 2.5 | 1285 | 0.3 mi |
22 | 5373 Bamboo Ct | $1800 | 2 | 2.5 | 1285 | 0.3 mi |
23 | 5278 Brook Ct | $1850 | 2 | 2.5 | 1285 | 0.4 mi |
24 | 5281 Middle Ct | $1800 | 2 | 2.5 | 1285 | 0.4 mi |
25 | 5281 Middle Ct, # 10 | $1800 | 2 | 2.5 | 1285 | 0.4 mi |