Feedback ..read more
Felicia from Detroit, MI
Go Back
  Go
Property Data for:  8280 Baywood Vista Drive, Orlando FL, 32810
SFH   For sale  change
3bd | 2ba | 1,147sf
Ask Price:  $125,000 $109/sf
Est Value: 
Discount:
Est Rent: $1,100/mo
Cash Flow: $19/mo
Cash/Cash Return: 0.69%
FE-Score
447
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 1610
Insurance % 437
Association Dues (HOA) /mo
Maintenance % 1720
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $1,100 (range: $925 - $1,395)
# Rent Type/beds/bath/sqft Address Last seen
1   $925   SFH 3 br/1 ba 1,100 sqft  5155 Palamino Way, Orlando FL, 32810  6/20/2015
2   $999   SFH 3 br/2 ba 1,158 sqft  5316 Pinto Way, Lockhart FL, 32810  3/9/2016
3   $1,049   SFH 3 br/1 ba 1,000 sqft  5410 Paladin Way, Lockhart FL, 32810  12/13/2015
4   $1,224   SFH 3 br/2 ba 1,408 sqft  5436 Pinto Way, Lockhart FL, 32810  2/29/2016
5   $1,325   SFH 3 br/2 ba 1,296 sqft  6153 Lokey Drive, Altamonte Springs FL, 32810  3/15/2016
6   $1,150   SFH 3 br/2 ba 1,402 sqft  5740 Grand Canyon Dr, Altamonte Springs FL, 32810  6/23/2015
7   $1,350   SFH 3 br/2 ba 1,456 sqft  6024 Long Peak Dr, Altamonte Springs FL, 32810  4/27/2016
8   $1,200   SFH 3 br/2 ba 1,180 sqft  7344 Anstead Circle, Orlando FL, 32810  1/3/2016
9   $1,300   SFH 3 br/2 ba 1,620 sqft  5758 Grand Canyon Dr, Altamonte Springs FL, 32810  5/20/2015
10   $1,395   SFH 3 br/2 ba 1,634 sqft  5806 Grand Canyon Dr, Altamonte Springs FL, 32810  4/27/2016