Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  5554 Regal Oaks Cir, Orlando FL, 32810
SFH   Not for sale  change
3bd | 2ba
Ask Price: 
Est Value: $67,000
Discount:
Est Rent: $965/mo
Cash Flow: $236/mo
Cash/Cash Return: 15.37%
FE-Score
826
Today
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 % 860
Insurance % 234
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 - Estimated Value $67,000 (range: $49,900 - $154,000)
# Price Type/beds/bath/sqft Address Last seen
1   $61,000   SFH 3 br/1 ba   5095 Palamino Way, Lockhart FL, 32810  3/4/2015
2   $67,000   SFH 3 br/1 ba 1,066 sqft  6539 Booth Lane, Orlando FL, 32810  12/28/2014
3   $55,000   SFH 3 br/1 ba 1,197 sqft  6514 Pope Rd, Lockhart FL, 32810  3/18/2015
4   $55,000   SFH 3 br/1 ba 1,197 sqft  6501 Pope Rd, Lockhart FL, 32810  3/6/2015
5   $104,900   SFH 3 br/2 ba 1,927 sqft  6006 Powder Post Dr, Orlando FL, 32810  10/21/2014
6   $154,000   SFH 3 br/2 ba 1,238 sqft  5822 Lullaby Ln, Altamonte Springs FL, 32810  3/27/2015
7   $99,900   SFH 3 br/2 ba   5818 Lullaby Lane, Orlando FL, 32810  1/6/2015
8   $49,900   SFH 3 br/1 ba 1,546 sqft  6422 Beggs Rd, Orlando FL, 32810  3/29/2015
9   $125,900   SFH 3 br/2 ba 1,314 sqft  7493 Groveoak Dr, Orlando FL, 32810  12/12/2014
Rent Comparables - Estimated Rent $965 (range: $925 - $1,295)
# Rent Type/beds/bath/sqft Address Last seen
1   $925   SFH 3 br/1 ba 1,150 sqft  5155 Palamino Way, Orlando FL, 32810  3/30/2015
2   $950   SFH 3 br/ 1,340 sqft  5312 Vance Avenue, Orlando, FL, Lockhart FL, 32810  5/27/2014
3   $950   SFH 3 br/2 ba 1,158 sqft  5316 Pinto Way, Lockhart FL, 32810  1/29/2015
4   $945   SFH 3 br/2 ba 1,065 sqft  5193 Journal Ave, Lockhart FL, 32810  6/7/2014
5   $989   SFH 3 br/1.5 ba 1,000 sqft  5410 Paladin Way, Orlando FL, 32810  9/30/2014
6   $1,000   SFH 3 br/1 ba 1,900 sqft  5297 Hondo Way, Lockhart FL, 32810  3/18/2015
7   $925   SFH 3 br/2 ba   5554 Regal Oak Cir, Lockhart FL, 32810  3/30/2015
8   $1,150   SFH 3 br/2 ba 1,388 sqft  5315 Cona Reef CT, Orlando FL, 32810  11/11/2014
9   $1,295   SFH 3 br/2 ba 1,296 sqft  6153 Lokey Dr, Orlando FL, 32810  3/6/2015
10   $1,195   SFH 3 br/2 ba 2,141 sqft  5716 Grand Canyon Dr, Orlando FL, 32810  4/6/2014