REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
9517 2nd Ave, Orlando, FL 32824
$180,000 • 2 beds • 1 baths • 1196 sqft

This property might be a fair Long-Term investment with a projected 2.44% first-year return on $37,800 initial cash invested.

Cash On Cash
2.44%
Cap Rate
7.49%
Rent
$1,765
Cashflow
$77
Rent Confidence:  High
Annual
$21,180
Median
$1,725
Avg
$1,724
Samples
25
Financing
Purchase Price  $180k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,800
Downpayment  $36,000
Closing costs  $1,800
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,765
Total Expenses  $1,688
Mortgage P&I  $958
Property Taxes  $209
Home Insurance  $63
PManagement  $176
CapEx  $88
Vacancy  $106
Maintenance  $88
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13030 Sea Venture St$19952111182.1 mi
2318 2nd St$1750219600.6 mi
3930 Andy St$155021.511893.9 mi
41514 Nevada Ave$22002110023.7 mi
52121 Mccoy Rd, Apt 223$18502210812.9 mi
62121 Mccoy Rd, Apt 117$16952210803 mi
72121 Mccoy Rd, Apt 201$17252210813 mi
82121 Mccoy Rd, Apt 321$18502210433 mi
92121 Mccoy Rd, Apt 121$16952210433 mi
102121 Mccoy Rd, Apt 215$18502210433 mi
112121 Mccoy Rd, Apt 314$18502210303 mi
122121 Mccoy Rd, Apt 212$18502210303 mi
132121 Mccoy Rd, Apt 141$17002210303 mi
142121 Mccoy Rd, Apt 234$18502210303 mi
156408 Calypso Dr$1395218504.2 mi
162121 Mccoy Rd, Apt 211$1900229953 mi
17837 Sky Lake Cir$1650217933.5 mi
18837 Sky Lake Cir, Apt B$1600217933.5 mi
19828 Sky Lake Cir, Apt B$1500217803.5 mi
20826 Sky Lake Cir, Apt D$1395217803.5 mi
21817 Sky Lake Cir, Apt A$1650217803.4 mi
22834 Sky Lake Cir, Apt B$1300217803.5 mi
23819 Alabama Woods Ln$18002210504.1 mi
247405 Matchett Rd$1600217293.5 mi
2510706 Corsican St, # C$190022.513033.6 mi