Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.49% first-year return on $297k initial cash invested.
-20.49%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$5,010
Rent
-$5,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$283k
Closing costs
1%
$14,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,010
Total Expenses
$10,086
Mortgage P&I
140%
$7,033
Property Taxes
35%
$1,749
Home Insurance
0%
$2
PManagement
10%
$501
CapEx
5%
$250
Vacancy
6%
$301
Maintenance
5%
$250
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8244 Via, Rosa, Orlando, FL 32836 | $6,500 | 4 | 4 | 4219 | 1.1 mi |
7661 Toscana Blvd, Orlando, FL 32819 | $5,000 | 4 | 3.5 | 3481 | 0.1 mi |
7613 Toscana Blvd, Orlando, FL 32819 | $7,500 | 5 | 4.5 | 4198 | 0 mi |
7675 Toscana Blvd, Orlando, FL 32819 | $5,500 | 4 | 3 | 3440 | 0.1 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