Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.08% first-year return on $52,500 initial cash invested.
2.08%
Cash On Cash
7.05%
Cap Rate
1.17
DSCR
$2,350
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$2,259
Mortgage P&I
54%
$1,260
Property Taxes
13%
$299
Home Insurance
4%
$88
PManagement
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
902 24th St, Orlando, FL 32805 | $1,765 | 3 | 2 | 1357 | 0.2 mi |
1612 28th St, Orlando, FL 32805 | $1,675 | 3 | 2 | 1330 | 0.8 mi |
1424 18th St, Orlando, FL 32805 | $2,400 | 3 | 2 | 1356 | 0.5 mi |
1601 W Miller Ave, Orlando, FL 32805 | $2,100 | 3 | 2 | 1376 | 0.7 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