Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.48% first-year return on $54,390 initial cash invested.
1.48%
Cash On Cash
6.61%
Cap Rate
1.13
DSCR
$2,050
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$1,983
Mortgage P&I
61%
$1,257
Property Taxes
5%
$103
Home Insurance
4%
$91
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3418 Pipes O The Glen Way, Orlando, FL 32808 | $2,020 | 4 | 2 | 1442 | 0.3 mi |
4501 Signal Hill Rd, Orlando, FL 32808 | $1,750 | 4 | 2 | 1400 | 0.8 mi |
3702 Tam Dr, Orlando, FL 32808 | $2,165 | 4 | 2 | 1463 | 0.2 mi |
4805 Basswood Ln, Orlando, FL 32808 | $1,999 | 4 | 2 | 1500 | 0.5 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