Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.65% first-year return on $49,350 initial cash invested.
-3.65%
Cash On Cash
6.17%
Cap Rate
$2,150
Rent
-$150
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$2,300
Mortgage P&I
58%
$1,251
Property Taxes
19%
$407
Home Insurance
4%
$82
PManagement
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2955 Talladega Dr, Orlando, FL 32826 | $2,300 | 3 | 2 | 1378 | 0 mi |
2919 Talladega Dr, Orlando, FL 32826 | $1,885 | 3 | 2 | 1380 | 0.1 mi |
14056 Ithaca Way, Orlando, FL 32826 | $2,080 | 3 | 2 | 1386 | 0 mi |
2900 Talladega Dr, Orlando, FL 32826 | $2,099 | 3 | 2 | 1377 | 0.1 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