CASH ONLY! Prime Sodo - quietest part of downtown. Villa style condominium block duplex with A+ location. Ranch, semi detached style. Maintenance free condo unit. Great investment property for below two hundred thousand in Sodo ** Unit is currently rented * Unit is updated. Large two bedroom, one bathroom, freshly painted and no carpet. Light and bright kitchen opens up to great room, kitchen offers plenty of cabinet space for storage. Tropical landscaping and privately fenced backyard patio to grill and have patio furniture. Storage room has hookups for washer & dryer. Covered carport. Extra parking. Minutes to Downtown Orlando & shopping, dining, hospitals and major highways. Impossible to find this kind of property with this location in Orange county for below our asking price. Common areas are maintained by the condo fees. Building is recently freshly painted. No thru road. Quiet cul-de-sec location. **Do not disturb the tenants** High rental income.
Monthly Rent | $1,777 |
Monthly HOA | $438 |
rental Policy | STR Restrictions |
Yearly Taxes | $1752 |
Bedrooms | 2 |
Bathrooms | 1 |
SQFT | 709 |
Furnished | unknown |
Year built | 1969 |
MLS | O6141859 |
Let's consider the scenario of taking a 30-year fixed-rate mortgage for at today's interest rate of 0.07%.
Here's the breakdown of your mortgage expenses:
Principal loan amount:This is the initial size of your loan, or in other words, your condo price. For this scenario, it's .
Interest rate:This is the cost of borrowing money, calculated monthly. Your annual interest rate is 0.07%, so we divide that by 12 for each month.
Total number of payments: Over the course of 30 years, you'll make 360 payments (that's 30 years multiplied by 12 months).
HOA fees: Homeowner Association fees are estimated to be $438 each month.
Property Taxes:Your yearly property taxes are $1752. We divide this by 12 to estimate the monthly cost.
Given these factors, your yearly mortgage expenses would be calculated using a formula that includes your principal loan amount, interest rate, total number of payments, HOA fees, and property taxes. This comes out to be approximately $19,452, rounded to the nearest cent.
The capitalization (cap) rate measures a property's rate of return based on its income. It's calculated as the Net Operating Income (NOI) divided by the property's Current Market Value.
Cap Rate Formula: NOI / Current Market Value
Net Operating Income (NOI): The income after subtracting operating expenses like management, maintenance, and insurance. Typically, it's the gross rental income minus these expenses which is $1,872.
Current Market Value: The estimated property value based on recent sales of similar properties which is $195,000.
Calculation: For a property with an NOI of $-19,452 per year and a market value of , the cap rate would be: $1,872 / $195,000 = 1.0%
The capitalization (cap) rate measures a property's rate of return based on its income. It's calculated as the Net Operating Income (NOI) divided by the property's Current Market Value.
Cap Rate Formula: NOI / Current Market Value
Net Operating Income (NOI): The income after subtracting operating expenses like management, maintenance, and insurance. Typically, it's the gross rental income minus these expenses which is $-19,452.
Current Market Value: The estimated property value based on recent sales of similar properties which is $195,000.
Calculation: For a property with an NOI of $-19,452 per year and a market value of , the cap rate would be: $-19,452 / $195,000 = -10.0%
Interest rate
Interest rate
Cash on Cash Return is a rate of return metric used in real estate investments that calculates the cash income earned on the cash invested in a property. It is expressed as a percentage and is calculated by dividing the annual pre-tax cash flow by the total cash invested.
Cash on Cash Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
Annual Pre-Tax Cash Flow is the income the property generates in a year after operating expenses, excluding financing costs.
Total Cash Invested includes the down payment and any additional costs like closing costs.
For example, with a down payment of 20% and closing costs of 3% on a property priced at $195,000, and annual pre-tax cash flow of $1,872
The Cash on Cash Return would be:
$1,872 / ($195,000 * 0.2 + $195,000 * 0.03) = 4.2%
Cash on Cash Return is a rate of return metric used in real estate investments that calculates the cash income earned on the cash invested in a property. It is expressed as a percentage and is calculated by dividing the annual pre-tax cash flow by the total cash invested.
Cash on Cash Formula: Annual Pre-Tax Cash Flow / Total Cash Invested
Annual Pre-Tax Cash Flow is the income the property generates in a year after operating expenses, excluding financing costs.
Total Cash Invested includes the down payment and any additional costs like closing costs.
For example, with a down payment of 20% and closing costs of 3% on a property priced at $195,000, and annual pre-tax cash flow of $-19,452,
The Cash on Cash Return would be:
$-19,452 / ($195,000 * 0.2 + $195,000 * 0.03) = -43.4%
Here's how we calculate your potential yearly revenue:
Total days in a year: We start with 365 days, the total number of days in one year.
Occupancy rate: This is the percentage of the year your property is rented out. For this scenario, it's Hidden%.
Rented days per year: We calculate this by multiplying the total days in a year (365) by your occupancy rate.
Daily rental rate: This is the amount you charge for one day of renting out your property. In this case, it's Hidden.
Gross rental income: We calculate this by multiplying the number of rented days by the daily rental rate.
Airbnb and other fees: These are the costs of using a service like Airbnb to rent out your property, which typically take about 3% from your rental income. Additional fees may include homeowner association fees or other applicable costs.
Net rental income (your yearly revenue): We calculate this by subtracting the Airbnb and other fees from your gross rental income. In this case, this amount is $0.
Please note that some properties may have additional short-term rental fees. For example, the Club at Brickell in Edgewater, Miami, charges an additional 15% for short-term rentals. These additional fees are already included in the revenue calculation.
So, given these factors, your potential yearly revenue is calculated using the number of rented days, the daily rental rate, and any applicable fees. This comes out to be approximately $0.
Monthly Rent Revenue
Yearly Rent Revenue
*Estimate based on similar properties in the area.
97 Comparable listings
$1,700/mo
Dist: 0.0 mi
2
1
677 sqft
$1,425/mo
Dist: 0.0 mi
2
1
677 sqft
$1,595/mo
Dist: 0.11 mi
2
1
677 sqft
$1,499/mo
Dist: 0.11 mi
2
1
677 sqft
$1,545/mo
Dist: 0.11 mi
2
1
709 sqft
$1,799/mo
Dist: 0.12 mi
2
1
780 sqft
$1,695/mo
Dist: 0.14 mi
2
1
709 sqft
$1,695/mo
Dist: 0.14 mi
2
1
709 sqft
$1,695/mo
Dist: 0.15 mi
2
1
677 sqft
$2,300/mo
Dist: 0.27 mi
2
1
650 sqft
$2,300/mo
Dist: 0.27 mi
2
1
650 sqft
$1,995/mo
Dist: 0.37 mi
2
1
628 sqft
$1,495/mo
Dist: 0.44 mi
2
1
784 sqft
$1,495/mo
Dist: 0.44 mi
2
1
784 sqft
$1,525/mo
Dist: 0.44 mi
2
1
784 sqft
$2,200/mo
Dist: 0.52 mi
2
1
800 sqft
$1,650/mo
Dist: 0.65 mi
2
1
750 sqft
$1,650/mo
Dist: 0.65 mi
2
1
750 sqft
$2,000/mo
Dist: 0.67 mi
2
1
706 sqft
$2,800/mo
Dist: 0.67 mi
2
1
782 sqft
$2,800/mo
Dist: 0.67 mi
2
1
782 sqft
$1,695/mo
Dist: 0.8 mi
2
1
725 sqft
$1,750/mo
Dist: 0.8 mi
2
1
750 sqft
$1,750/mo
Dist: 0.8 mi
2
1
750 sqft
$1,550/mo
Dist: 0.93 mi
2
1
730 sqft
$1,899/mo
Dist: 0.97 mi
2
1
675 sqft
$1,665/mo
Dist: 1.02 mi
2
1
675 sqft
$1,625/mo
Dist: 1.02 mi
2
1
625 sqft
$1,665/mo
Dist: 1.02 mi
2
1
675 sqft
$1,665/mo
Dist: 1.05 mi
2
1
675 sqft
$1,745/mo
Dist: 1.08 mi
2
1
795 sqft
$1,745/mo
Dist: 1.08 mi
2
1
795 sqft
$1,450/mo
Dist: 1.09 mi
2
1
700 sqft
$1,498/mo
Dist: 1.3 mi
2
1
700 sqft
$1,495/mo
Dist: 1.3 mi
2
1
700 sqft
$2,000/mo
Dist: 1.36 mi
2
1
672 sqft
$1,900/mo
Dist: 1.37 mi
2
1
782 sqft
$1,650/mo
Dist: 1.37 mi
2
1
700 sqft
$1,650/mo
Dist: 1.37 mi
2
1
700 sqft
$1,875/mo
Dist: 1.55 mi
2
1
800 sqft
$1,700/mo
Dist: 1.65 mi
2
1
650 sqft
$1,875/mo
Dist: 1.69 mi
2
1
810 sqft
$2,000/mo
Dist: 1.69 mi
2
1
800 sqft
$2,750/mo
Dist: 1.7 mi
2
1
800 sqft
$2,750/mo
Dist: 1.7 mi
2
1
800 sqft
$2,000/mo
Dist: 1.71 mi
2
1
724 sqft
$1,725/mo
Dist: 1.72 mi
2
1
754 sqft
$1,775/mo
Dist: 1.72 mi
2
1
754 sqft
$1,900/mo
Dist: 1.73 mi
2
1
750 sqft
$1,500/mo
Dist: 1.76 mi
2
1
650 sqft
$1,500/mo
Dist: 1.76 mi
2
1
650 sqft
$1,799/mo
Dist: 1.78 mi
2
1
790 sqft
$1,595/mo
Dist: 1.78 mi
2
1
750 sqft
$1,595/mo
Dist: 1.78 mi
2
1
750 sqft
$1,760/mo
Dist: 1.78 mi
2
1
750 sqft
$1,700/mo
Dist: 1.8 mi
2
1
700 sqft
$1,515/mo
Dist: 1.86 mi
2
1
672 sqft
$1,675/mo
Dist: 2.02 mi
2
1
700 sqft
$1,475/mo
Dist: 2.15 mi
2
1
800 sqft
$875/mo
Dist: 2.42 mi
2
1
803 sqft