Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.09% first-year return on $47,439 initial cash invested.
3.09%
Cash On Cash
7.18%
Cap Rate
1.2
DSCR
$2,030
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,439
Downpayment
20%
$45,180
Closing costs
1%
$2,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$1,908
Mortgage P&I
56%
$1,127
Property Taxes
9%
$173
Home Insurance
4%
$79
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1422 S Rio Grande Ave, Orlando, FL 32805 | $1,995 | 3 | 2 | 1184 | 0.3 mi |
812 W Miller St, Orlando, FL 32805 | $2,100 | 3 | 2 | 1156 | 0.6 mi |
1425 38th St, Orlando, FL 32839 | $1,849 | 3 | 2 | 1151 | 1.1 mi |
1405 S Westmoreland Dr, Orlando, FL 32805 | $1,950 | 3 | 2 | 1104 | 0.6 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