Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.42% first-year return on $48,720 initial cash invested.
8.42%
Cash On Cash
8.67%
Cap Rate
1.37
DSCR
$2,280
Rent
$342
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,720
Downpayment
20%
$46,400
Closing costs
1%
$2,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$1,938
Mortgage P&I
54%
$1,220
Property Taxes
2%
$44
Home Insurance
4%
$81
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 |
|---|---|---|---|---|---|
5433 Brownell St, Orlando, FL 32810 | $2,490 | 3 | 2 | 1624 | 0.4 mi |
5437 Brownell St, Orlando, FL 32810 | $2,490 | 3 | 2 | 1624 | 0.4 mi |
7710 Eden Park Rd, Orlando, FL 32810 | $2,300 | 3 | 2 | 1676 | 0.3 mi |
5420 Blue Grass St, Orlando, FL 32810 | $2,155 | 3 | 2 | 1544 | 0.3 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