Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.05% first-year return on $44,520 initial cash invested.
1.05%
Cash On Cash
7.08%
Cap Rate
$1,930
Rent
$39
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,891
Mortgage P&I
58%
$1,115
Property Taxes
10%
$201
Home Insurance
4%
$74
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1405 S Westmoreland Dr, Orlando, FL 32805 | $1,899 | 3 | 2 | 1104 | 1 mi |
410 Sunset Dr, Orlando, FL 32805 | $2,200 | 3 | 2 | 1066 | 0.5 mi |
902 W Jackson St, Unit A, Orlando, FL 32805 | $1,900 | 3 | 2 | 1104 | 1.1 mi |
812 W Miller St, Orlando, FL 32805 | $2,250 | 3 | 2 | 1156 | 1.1 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