Feedback ..read more
Robert from Phoenix, AZ
Go Back
  Go
Property Data for:  2025 Grand Brook Circle, Orlando FL, 32810
SFH   For sale  change
3bd | 2ba
Ask Price:  $250,000
Est Value: 
Discount:
Est Rent: $1,285/mo
Cash Flow: -$594/mo
Cash/Cash Return: -10.37%
FE-Score
238
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 % 3220
Insurance % 874
Association Dues (HOA) /mo
Maintenance % 1950
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 $1,285 (range: $850 - $1,575)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,195   SFH 3 br/2 ba 1,400 sqft  4790 Drummond Lane, Lockhart FL, 32810  5/26/2017
2   $1,300   SFH 3 br/2 ba 1,190 sqft  5001 Mustang Way, Lockhart FL, 32810  6/20/2017
3   $850   SFH 3 br/1 ba 912 sqft  5210 Vatican Avenue, Lockhart FL, 32810  6/20/2017
4   $1,295   SFH 3 br/2 ba 1,529 sqft  5415 Gaucho Way, Orlando FL, 32810  5/23/2017
5   $1,150   SFH 3 br/2 ba 1,232 sqft  5434 Mustang Way, Orlando FL, 32810  9/27/2016
6   $1,450   SFH 3 br/2 ba 1,296 sqft  6153 Lokey Drive, Altamonte Springs FL, 32810  4/26/2017
7   $1,575   SFH 3 br/3 ba 2,011 sqft  5878 Grand Canyon Drive, Orlando FL, 32810  6/20/2017
8   $1,395   SFH 3 br/2 ba 1,721 sqft  6357 Sleepy Hollow Dr, Orlando FL, 32810  3/16/2017
9   $1,195   SFH 3 br/2 ba   7349 Radiant Cir, Orlando FL, 32810  4/4/2017
10   $1,275   SFH 3 br/2 ba 1,300 sqft  7567 Groveoak Drive, Orlando FL, 32810  6/20/2017