Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.64% first-year return on $38,850 initial cash invested.
3.64%
Cash On Cash
7.56%
Cap Rate
1.23
DSCR
$1,940
Rent
$118
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,822
Mortgage P&I
49%
$951
Property Taxes
16%
$302
Home Insurance
3%
$65
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4285 Solomon Dr, Orlando, FL 32811 | $2,299 | 3 | 2 | 1458 | 0.6 mi |
4326 Solomon Dr, Orlando, FL 32811 | $1,845 | 3 | 2 | 1473 | 0.5 mi |
4609 Marbello Blvd, Orlando, FL 32811 | $1,800 | 3 | 2 | 1392 | 0.3 mi |
1662 Willie Mays Pkwy, Orlando, FL 32811 | $1,895 | 3 | 2 | 1391 | 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