Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.28% first-year return on $38,850 initial cash invested.
8.28%
Cash On Cash
8.69%
Cap Rate
$1,850
Rent
$268
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,582
Mortgage P&I
53%
$980
Property Taxes
3%
$57
Home Insurance
4%
$65
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
433 S Lee Ave, Orlando, FL 32805 | $1,900 | 3 | 1 | 1074 | 0.5 mi |
1111 W South St, Orlando, FL 32805 | $1,400 | 3 | 1 | 1064 | 0.4 mi |
443 Mcfall Ave, Orlando, FL 32805 | $1,400 | 3 | 1 | 1072 | 0.5 mi |
812 Colyer St, Orlando, FL 32805 | $1,530 | 3 | 1 | 1120 | 0.5 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