Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.92% first-year return on $48,300 initial cash invested.
-0.92%
Cash On Cash
6.79%
Cap Rate
$2,280
Rent
-$37
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$2,317
Mortgage P&I
54%
$1,224
Property Taxes
18%
$420
Home Insurance
4%
$80
PManagement
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6589 Grosvenor Ln, Orlando, FL 32835 | $2,500 | 3 | 2 | 1575 | 0.8 mi |
6407 Haughton Ln, Orlando, FL 32835 | $2,450 | 3 | 2 | 1551 | 0.9 mi |
6572 Abercrombie County Ct, Unit Orange, Orlando, FL 32835 | $2,100 | 3 | 2 | 1545 | 0.8 mi |
419 Cutter Ct, Orlando, FL 32835 | $2,794 | 3 | 2 | 1518 | 0.6 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