REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
695 Cornelia Ct, Orlando, FL 32811
$279,900 • 3 beds • 2 baths • 1258 sqft

This property looks like a bad Long-Term investment with a projected -10.29% first-year return on $58,779 initial cash invested.

Cash On Cash
-10.29%
Cap Rate
4.63%
Rent
$1,855
Cashflow
-$504
Rent Confidence:  High
Annual
$22,260
Median
$1,845
Avg
$1,855
Samples
25
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  $1,855
Total Expenses  $2,359
Mortgage P&I  $1,490
Property Taxes  $288
Home Insurance  $98
PManagement  $186
CapEx  $93
Vacancy  $111
Maintenance  $93
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
34700 Imogene Ct$21003212261.1 mi
44672 Miramar Rd$18453212501.4 mi
54125 Raleigh St$18903212791.4 mi
61743 Ravenall Ave$10003212371.4 mi
74992 Luna Negra Dr$22503211520.4 mi
85243 Lanette St$17003213151.1 mi
95300 Lescot Ln$18003212251.4 mi
10330 Dover St$17503212321.5 mi
114416 America St$17603213600.7 mi
124764 Miramar Rd$17453213001.4 mi
134438 Weldon Pl$20403212451.7 mi
144511 Evers Pl$18003212941.5 mi
15634 Cassine Dr$20453211700.8 mi
162224 La Due Ct$19953212501.9 mi
174406 King Cole Blvd$17903212691.8 mi
185423 Blueberry Dr$17503211871.1 mi
194924 College Dr$19993214100.4 mi
205443 Cedar Ln$18253211821.1 mi
215975 Westgate Dr, Apt 1111$18503212572.1 mi
225953 Westgate Dr, Apt 1821$19503212572.1 mi
235975 Westgate Dr, Apt 1114$20003212572.1 mi
245979 Westgate Dr, Apt 1014$18003212572.2 mi
251894 Aaron Ave$18453212201.8 mi