Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.96% first-year return on $27,300 initial cash invested.
35.96%
Cash On Cash
14.76%
Cap Rate
2.43
DSCR
$2,490
Rent
$818
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$1,672
Mortgage P&I
26%
$657
Property Taxes
9%
$227
Home Insurance
2%
$46
HOA
4%
$96
PManagement
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6558 Cherry Grove Cir, Orlando, FL 32809 | $2,745 | 4 | 2 | 1965 | 0.2 mi |
1646 Sage Creek Ct, Orlando, FL 32824 | $2,470 | 4 | 2.5 | 1962 | 1.8 mi |
1737 Sage Creek Ct, Orlando, FL 32824 | $2,400 | 4 | 2.5 | 1962 | 1.8 mi |
6511 Cherry Grove Cir, Orlando, FL 32809 | $2,500 | 4 | 2 | 1940 | 0.3 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