Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.52% first-year return on $36,750 initial cash invested.
8.52%
Cash On Cash
8.65%
Cap Rate
1.41
DSCR
$2,090
Rent
$261
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,829
Mortgage P&I
43%
$897
Property Taxes
16%
$329
Home Insurance
3%
$61
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
613 Mercado Ave, Orlando, FL 32807 | $1,850 | 3 | 1 | 1264 | 0.2 mi |
601 Morocco Ave, Orlando, FL 32807 | $1,900 | 3 | 1 | 1105 | 0.5 mi |
703 Mercado Ct, Orlando, FL 32807 | $1,980 | 3 | 1 | 1292 | 0.3 mi |
6045 Dogwood Dr, Orlando, FL 32807 | $2,000 | 3 | 1 | 1269 | 1 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