Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.38% first-year return on $46,200 initial cash invested.
1.38%
Cash On Cash
6.67%
Cap Rate
1.14
DSCR
$1,930
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,877
Mortgage P&I
56%
$1,073
Property Taxes
9%
$174
Home Insurance
4%
$77
HOA
3%
$52
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3659 Westland Ct, Orlando, FL 32818 | $1,850 | 2 | 2 | 918 | 1.3 mi |
7008 Watseka Ave, Orlando, FL 32818 | $1,550 | 3 | 2 | 988 | 0.1 mi |
5550 Saint Joseph Blvd, Orlando, FL 32818 | $1,850 | 3 | 2 | 988 | 0.2 mi |
5415 Higgins Way, Orlando, FL 32808 | $1,995 | 3 | 2 | 1044 | 1 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