Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.94% first-year return on $17,850 initial cash invested.
32.94%
Cash On Cash
13.89%
Cap Rate
2.33
DSCR
$1,430
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$940
Mortgage P&I
30%
$422
Property Taxes
8%
$115
Home Insurance
2%
$30
PManagement
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9303 4th Ave, Orlando, FL 32824 | $800 | 1 | 1 | 0.2 mi | |
9604 4th Ave, Orlando, FL 32824 | $1,200 | 1 | 1 | 0.2 mi | |
9604 4th Ave, Taft, FL 32824 | $800 | 1 | 1 | 0.2 mi | |
6613 Cherry Grove Cir, Orlando, FL 32809 | $900 | 1 | 1 | 2 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