• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -6.53% first-year return on $50,379 initial cash invested.

Cash On Cash
-6.53%
Cap Rate
5.45%
Rent
$1,725
Cashflow
-$274
Rent Confidence:  High
Annual
$20,700
Median
$1,755
Avg
$1,761
Samples
25
Financing

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

Total  $50,379
Downpayment  20% $47,980
Closing costs  1% $2,399
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,725
Total Expenses  $1,999
Mortgage P&I  74% $1,277
Property Taxes  11% $190
Home Insurance  5% $84
PManagement  10% $172
CapEx  5% $86
Vacancy  6% $104
Maintenance  5% $86
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1353 Pearlwood St$1200317921.8 mi
21015 Emeralda Rd$15453110511.7 mi
3809 Governors Ave$20003111001.1 mi
41014 Charles St$179531.510050.8 mi
51553 N Hudson St$19553111151.4 mi
6227 Hope Cir$180031.59881.5 mi
7116 Jupiter Cir$170031.510081.3 mi
8917 N Hastings St$1275311.2 mi
95510 Alhambra Dr$1795327711 mi
10513 S Candler Ave$2400329431.7 mi
111010 Emeralda Rd$16753112391.6 mi
12224 Murry Dr$1605329881.3 mi
13608 Oakford Way$18003112701.9 mi
1414 N Hudson St$15003114220.8 mi
15849 Sunniland Dr$17453113071.7 mi
16904 Ferndell Rd$16993210501.3 mi
171306 N John St$20003210661.1 mi
18600-3 W Amelia Ave$22553211620.1 mi
1938 N Hudson St$16003211220.7 mi
205921 Rosette St$18653210481.7 mi
21319 Lucile Way$16153210561.7 mi
226126 W Amelia St$18503212100.1 mi
23519 N John St$1395218000.3 mi
246113 Medford Ct$22003210761.5 mi
25108 Jupiter Cir$17553211001.4 mi

Projections