REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
744 Woods Ave, Orlando, FL 32805
$175,000 • 2 beds • 1 baths • 880 sqft

This property looks like a bad Long-Term investment with a projected -10.87% first-year return on $36,750 initial cash invested.

Cash On Cash
-10.87%
Cap Rate
4.48%
Rent
$1,106
Cashflow
-$333
Rent Confidence:  High
Annual
$13,272
Median
$990
Avg
$1,106
Samples
25
Financing
Purchase Price  $175k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $36,750
Downpayment  $35,000
Closing costs  $1,750
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,106
Total Expenses  $1,439
Mortgage P&I  $931
Property Taxes  $160
Home Insurance  $61
PManagement  $111
CapEx  $55
Vacancy  $66
Maintenance  $55
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1833 Short Ave, # B1$1250218350.5 mi
21032 18th St, # 2$900218501.2 mi
32040 Long St$1475218201.1 mi
42038 Long St$1475218201.2 mi
5810 Eresken Ave Apt A$1250217930.7 mi
6810 Eresken Ave Apt B$1250217930.7 mi
7905 19th St$1399218241.3 mi
8929 22nd St$1350218281.6 mi
91032 W Jefferson St, Apt 7$950218101.3 mi
101032 W Jefferson St, Apt 6$950218101.3 mi
111039 Polk St$1290218101.3 mi
121038 W Jefferson St, # 6$950218101.3 mi
131038 W Jefferson St, # 10$950218101.3 mi
141032 W Jefferson St, Apt 1$1150218101.3 mi
151032 W Jefferson St, Apt 10$990218101.3 mi
161038 W Jefferson St, # 1$1150218101.3 mi
171032 W Jefferson St, Apt 5$990218101.3 mi
181032 W Jefferson St, Unit 14$990218101.3 mi
191032 W Jefferson St, Apt 4$990218101.3 mi
201038 W Jefferson St, # 5$990218101.3 mi
211038 W Jefferson St, Apt 14$990218101.3 mi
221517 Nieuport Ln$999217941.1 mi
231038 W Jefferson St, # 4$990218101.3 mi
241032 W Jefferson St, Apt 9$990218101.3 mi
251032 W Jefferson St, Unit 11$990218101.3 mi