REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
6245 Sleepy Hollow Dr, Orlando, FL 32810
$100,000 • 3 beds • 2 baths • 1499 sqft

This property could be a profitable Long-Term investment with a projected 44.97% first-year return on $21,000 initial cash invested.

Cash On Cash
44.97%
Cap Rate
16.79%
Rent
$2,090
Cashflow
$787
Rent Confidence:  High
Annual
$25,080
Median
$2,055
Avg
$2,085
Samples
25
Financing
Purchase Price  $100,000
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $21,000
Downpayment  20% $20,000
Closing costs  1% $1,000
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $2,090
Total Expenses  $1,303
Mortgage P&I  24% $508
Property Taxes  10% $218
Home Insurance  2% $35
PManagement  10% $209
CapEx  5% $104
Vacancy  6% $125
Maintenance  5% $104
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16408 Sleepy Hollow Dr, Orlando, FL 32810$23003214610.1 mi
26348 Sleepy Hollow Dr, Orlando, FL 32810$20953214380.1 mi
35519 Chatham Woods Ct, Orlando, FL 32808$19953215080.9 mi
45526 Britan Dr, Orlando, FL 32808$20553215070.9 mi
57409 Windsome Ct, Orlando, FL 32810$19953215720.3 mi
66526 Long Breeze Rd, Orlando, FL 32810$22153214840.9 mi
75697 Grand Canyon Dr, Orlando, FL 32810$18973214130.4 mi
87907 Albania Ave, Orlando, FL 32810$21453215111.3 mi
96270 Sparling Hills Cir, Orlando, FL 32808$19153214841.4 mi
105400 Aeolus Way, Orlando, FL 32808$21503215391.1 mi
115324 Hillside Dr, Orlando, FL 32810$21253214801.5 mi
125806 Grand Canyon Dr, Orlando, FL 32810$20503216340.4 mi
136313 Undine Way, Orlando, FL 32818$17953215221.5 mi
145406 Ashmeade Rd, Orlando, FL 32810$22403215521.3 mi
155513 Park Hurst Dr, Orlando, FL 32808$18753213981 mi
166500 Aladdin Dr, Orlando, FL 32818$20353214041.1 mi
176357 Sleepy Hollow Dr, Orlando, FL 32810$20903217210.1 mi
185061 Catspaw Ct, Orlando, FL 32808$23003215901.2 mi
195402 Blue Tick Dr, Orlando, FL 32810$20453213640.7 mi
204607 Westgrove Way, Orlando, FL 32808$21003214711.9 mi
211926 Shannon Ln, Apopka, FL 32703$25153215241.9 mi
226420 Delta Leah Dr, Orlando, FL 32818$20353215551.7 mi
235239 Stone Harbour Rd, Orlando, FL 32808$20503214181.5 mi
246118 Beaumont Ave, Orlando, FL 32808$21253215711.6 mi
255642 Westview Dr, Orlando, FL 32810$19953216980.6 mi

Projections