Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.66% first-year return on $34,457 initial cash invested.
7.66%
Cash On Cash
8.05%
Cap Rate
1.38
DSCR
$1,620
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,457
Downpayment
20%
$32,816
Closing costs
1%
$1,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,400
Mortgage P&I
49%
$800
Property Taxes
8%
$122
Home Insurance
4%
$57
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
125 Grand Junction Blvd, Orlando, FL 32835 | $1,995 | 2 | 1 | 968 | 1 mi |
912 Inchon Ct, Orlando, FL 32808 | $1,600 | 2 | 1 | 950 | 1.1 mi |
5034 W Washington St, Orlando, FL 32811 | $1,497 | 2 | 1 | 870 | 0.5 mi |
4570 Malibu St, Unit Orange, Orlando, FL 32811 | $1,450 | 2 | 1 | 905 | 1.2 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