REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
695 Cornelia Ct, Orlando, FL 32811
$279,9003 beds • 2 baths • 1258 sqft

This property looks like a bad Long-Term investment with a projected -11.11% first-year return on $58,779 initial cash invested.

Cash On Cash
-11.11%
Cap Rate
4.44%
Rent
$1,800
Signal: High
Cashflow
-$544
Financing

Purchase Price  $280k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $58,779
Downpayment  $55,980
Closing costs  $2,799
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,800
Total Expenses  $2,344
Mortgage P&I  $1,490
Property Taxes  $288
Home Insurance  $98
PManagement  $180
CapEx  $90
Vacancy  $108
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14712 Pleasant Valley Ct$18503212000.3 mi
25222 Lanette St$20003212601 mi
34503 Carter St$18603212000.5 mi
44989 Vista Lago Dr$18003211820.5 mi
54506 Piedmont St$21603213240.7 mi
64672 Miramar Rd$18453212501.4 mi
74125 Raleigh St$18903212791.4 mi
81743 Ravenall Ave$10003212371.4 mi
95243 Lanette St$17503213151.1 mi
105300 Lescot Ln$18003212251.4 mi
11330 Dover St$17503212321.5 mi
124416 America St$17603213600.7 mi
134764 Miramar Rd$20903213001.4 mi
144438 Weldon Pl$20403212451.7 mi
154511 Evers Pl$18003212941.5 mi
16634 Cassine Dr$20453211700.8 mi
175249 Yaupon St$14603211700.8 mi
182224 La Due Ct$19953212501.9 mi
194406 King Cole Blvd$17903212691.8 mi
205423 Blueberry Dr$17503211871.1 mi
215432 Blueberry Dr$18053211871.1 mi
22605 Greys Ferry Rd$17953213501 mi
235431 Cedar Ln$17953211831.1 mi
245422 Cedar Ln$16003211831.1 mi
255443 Cedar Ln$18253211821.1 mi