Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.93% first-year return on $33,600 initial cash invested.
-2.93%
Cash On Cash
5.74%
Cap Rate
0.97
DSCR
$1,240
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,240
Total Expenses
$1,322
Mortgage P&I
63%
$786
Property Taxes
13%
$158
Home Insurance
5%
$56
PManagement
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3215 W Central Blvd, Orlando, FL 32805 | $1,550 | 2 | 1 | 959 | 0.7 mi |
2394 Orange Center Blvd, Orlando, FL 32805 | $1,800 | 2 | 1 | 1000 | 0.2 mi |
1025 Mack Ave, Orlando, FL 32805 | $1,300 | 2 | 1 | 876 | 0.9 mi |
900 Randall St, Orlando, FL 32805 | $1,099 | 2 | 1 | 960 | 1.3 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