Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.47% first-year return on $46,179 initial cash invested.
4.47%
Cash On Cash
7.63%
Cap Rate
1.24
DSCR
$1,910
Rent
$172
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,738
Mortgage P&I
59%
$1,131
Property Taxes
2%
$32
Home Insurance
4%
$77
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
328 N Observatory Dr, Orlando, FL 32835 | $1,950 | 3 | 1 | 1076 | 0.1 mi |
809 Governors Ave, Orlando, FL 32808 | $2,000 | 3 | 1 | 1100 | 1 mi |
6136 Bolling Dr, Orlando, FL 32808 | $1,770 | 3 | 1 | 1288 | 1 mi |
919 N Hastings St, Orlando, FL 32808 | $1,799 | 3 | 1 | 900 | 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