1025 Ferndell Rd Orlando, FL 32808
3bd, 2ba | 1,220sqft | Built in 1955
Expand
Initial Investment
$143,296
List Price: $139,700
Purchase Price
$139,700
Down Payment
100%
Rent
$1,225

Total Return
$60,080
Annualized Return
7.9%
Cap Rate
5.8%
Gross Yield
10.5%
Cash Flow
$7,464
Appreciation
4.0%
Gross Yield
10.5%
 
Cap Rate
5.8%
 
Cash on Cash
5.2%
 
Ann. Return
7.9%
in 5 years
Initial Investment
$143,296
Purchase Price
$139,700
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,500
Total Return
$60,080
Appreciation
4.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $7,464 $7,840 $8,233 $9,495
Monthly $622 $653 $686 $791
Property Value in 2024
$170,109
Loan Balance
$0
Disposition Fees
-$5,954

Sale Proceeds
$164,155

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $39,221
$654/mo
$84,008
$700/mo
$196,120
$817/mo
$346,789
$963/mo
Cumulative Appreciation Gain $30,409
$57,502
$125,324
$216,470
Equity Build Up $139,700
$139,700
$139,700
$139,700
Total Investment Value $209,330
$281,211
$461,144
$702,959