4743 Cedar View Rd Orlando, FL 32808
3bd, 2ba | 1,314sqft | Built in 1969
Expand
Initial Investment
$142,875
List Price: $139,700
Purchase Price
$139,700
Down Payment
100%
Rent
$1,265

Market rent may range from $1,202 to $1,328


Total Return
$65,939
Annualized Return
8.7%
Cap Rate
6.6%
Gross Yield
10.9%
Cash Flow
$8,473
Appreciation
4.0%
Gross Yield
10.9%
 
Cap Rate
6.6%
 
Cash on Cash
5.9%
 
Ann. Return
8.7%
in 5 years
Initial Investment
$142,875
Purchase Price
$139,700
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,079
Total Return
$65,939
Appreciation
4.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $8,473 $8,926 $9,401 $10,858
Monthly $706 $744 $783 $905
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 $44,658
$744/mo
$95,877
$799/mo
$224,087
$934/mo
$396,390
$1,101/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 $214,767
$293,079
$489,110
$752,559