Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3% first-year return on $38,850 initial cash invested.
3%
Cash On Cash
7.34%
Cap Rate
$1,620
Rent
$97
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,620
Total Expenses
$1,523
Mortgage P&I
59%
$953
Property Taxes
5%
$84
Home Insurance
4%
$65
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1508 S Lee Ave, Orlando, FL 32805 | $1,600 | 2 | 1 | 990 | 0.6 mi |
1508 S Lee Ave, # 2, Orlando, FL 32805 | $1,600 | 2 | 1 | 990 | 0.6 mi |
918 26th St, Orlando, FL 32805 | $1,000 | 2 | 1 | 916 | 0 mi |
94 Columbia St, Apt 6, Orlando, FL 32806 | $1,495 | 2 | 1 | 1000 | 1.1 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