Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.6% first-year return on $36,750 initial cash invested.
9.6%
Cash On Cash
9%
Cap Rate
$1,830
Rent
$294
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
7.0%
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
$1,830
Total Expenses
$1,536
Mortgage P&I
51%
$927
Property Taxes
4%
$71
Home Insurance
3%
$61
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3943 Beachman Dr, Orlando, FL 32810 | $2,129 | 2 | 1.5 | 955 | 1 mi |
4103 Plantation Cove Dr, Orlando, FL 32810 | $1,695 | 2 | 2 | 1028 | 0.8 mi |
2878 Riverside Park Rd, Orlando, FL 32810 | $1,495 | 2 | 1 | 828 | 1.6 mi |
6520 Pope Rd, Orlando, FL 32810 | $2,000 | 2 | 2 | 945 | 0.9 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