REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
6102 W Amelia St, Orlando, FL 32835
$239,9003 beds • 1 baths • 864 sqft

This property looks like a bad Long-Term investment with a projected -5.22% first-year return on $50,379 initial cash invested.

Cash On Cash
-5.22%
Cap Rate
5.74%
Rent
$1,800
Signal: Med.
Cashflow
-$219
Financing

Purchase Price  $240k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $50,379
Downpayment  $47,980
Closing costs  $2,399
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,800
Total Expenses  $2,019
Mortgage P&I  $1,277
Property Taxes  $190
Home Insurance  $84
PManagement  $180
CapEx  $90
Vacancy  $108
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11015 Emeralda Rd$15453110511.7 mi
21014 Charles St$186531.510050.8 mi
31203 Ferndell Rd$18503110531.8 mi
41553 N Hudson St$19553111151.4 mi
5227 Hope Cir$180031.59881.5 mi
6917 N Hastings St$1275311.2 mi
71017 Ferndell Rd$15253111691.6 mi
85510 Alhambra Dr$1880327711 mi
9513 S Candler Ave$2400329431.7 mi
10224 Murry Dr$1605329881.3 mi
11608 Oakford Way$18003112701.9 mi
1214 N Hudson St$15003114220.8 mi
13849 Sunniland Dr$17453113071.7 mi
14600-3 W Amelia Ave$22553211620.1 mi
1538 N Hudson St$16003211220.7 mi
165921 Rosette St$20003210481.7 mi
17319 Lucile Way$19353210561.7 mi
186126 W Amelia St$18503212100.1 mi
19519 N John St$1395218000.3 mi
2038 S Normandale Ave$18003211201 mi
21305 Hope Cir$166531.512301.5 mi
225856 Berry St$1400320.7 mi
23108 Jupiter Cir$17553211001.4 mi
245034 W Washington St$1575218701.7 mi
256118 Westgate Dr, Apt 103$1800218641.8 mi