Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 1989
- Price/Sqft : $162.08
- 3 Days on Market
- MLS # : O5911265
- Updated Date : 12/12/2020 at 01:00
CONSTRUCTION
- Beds : 4
- Floor Size : 2,036 sqft
- Baths : 2 full
Listing Agent
Cfl Real Estate Llc
Listing Agent's Description
Welcome to a beautiful move in ready home featuring a gorgeous fire place, wooden floors, porcelain designer tiles, granite counters and high ceilings. Home has a spacious layout with generous sized rooms, which can either be used as 4 bedrooms OR 3 bedrooms, 1 home-office. The spacious backyard is completely fenced. Beautiful, serene, well-kept neighborhood lined with a canopy of oak trees. Close to great shopping, some of Orlando's highest-rated schools, and the many area attractions. A short twenty minute drive from Disney and only ten minutes from Universal.
SEE MORE
- Orlando metro contributes to 13.8% of Florida state economy i.e. Gross State Product (USMayors.org, 2018)
- Orlando metro has 64.8% labor force participation rate higher than the national rate 62.8% (USMayors.org, 2018)
- Orlando ranks 7th in U.S. for economic growth (Milken Instutute/ Orlando Sentinel, 2018)
- Major employers in Orlando market: Walt Disney World Resort; Advent Health; Universal Orlando Resort; Orange County Public Schools; University of Central Florida; Lockheed Martin; and Darden Restaurants.
- Space coast area has attracted $1.4 billion in capital investments over the past 6-years and generated 1,800 new jobs in 2017 (WSJ, 2017)
- Florida state ranks 4th most favorable in the country in State Business Tax Climate Index (Tax Foundation, 2019). Orlando inherits the same rank being part of Florida.
- Orlando metro's economy is worth $141 billion in Gross Metro Product and projected to grow to $149 billion in 2019 (USMayors.org, 2018)
- Together Walt Disney World Resort and Universal Orlando Resort employ 96,000 people and drive tourism (Orlando Economic Partnership)
- Orlando metro employment growth is at 3.5% and predicted to grow at 2.5% in 2019 (USMayors.org, 2018)
PRICE & RENT TRENDS
Neighborhood: Ridgemoore
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Ridgemoore
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,000 |
| EXPENSES | Loan Payment | -$1,218 |
| Property Tax | -$375 | |
| Property Insurance | -$158 | |
| HOA | -$29 | |
| Property Management Fees | -$129 | |
|
CASH FLOW
$92
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.
$330,000
PROJECTED PRICE
$2,000
PROJECTED RENT
0.61%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.63% |
| Appreciation Year (1-5) | 5.6% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.99% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$93,200
LOAN DETAILS
$1,218
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $82,500 |
| Loan Amount | $247,500 |
7.08
YEARS SAVED
$32,936
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,000
LIST RENT -
$0.98
LIST RENT PER SQFT
-
$1,949
COMP ESTIMATED VALUE -
$0.96
COMP AVG. RENT PER SQFT
Comps Range
-
7747 Rollingridge Ct Orlando, FL 3
- 4 beds 2 baths ∙ 2,036 Sqft ∙ Built 1989 4 beds 2 baths ∙ 2,036 Sqft ∙ Built 1989
- Rent
- Rent Per SQFT
- $2,000
- $0.98
-
7718 Rollingridge Ct Orlando, FL 1
- 3 beds 2 baths ∙ 1,953 Sqft ∙ Built 1990 3 beds 2 baths ∙ 1,953 Sqft ∙ Built 1990
LEASED 02/12/20- Rent
- Rent Per SQFT
- $1,800
- $0.92
-
1331 Pleasantridge Pl Orlando, FL 2
- 3 beds 2 baths ∙ 2,093 Sqft ∙ Built 1993 3 beds 2 baths ∙ 2,093 Sqft ∙ Built 1993
LEASED 07/15/20- Rent
- Rent Per SQFT
- $1,800
- $0.86
-
7812 Bridgestone Dr Orlando, FL 4
- 3 beds 3 baths ∙ 2,175 Sqft ∙ Built 1989 3 beds 3 baths ∙ 2,175 Sqft ∙ Built 1989
LEASED 04/18/20- Rent
- Rent Per SQFT
- $2,125
- $0.98
-
7900 Bridgestone Dr Orlando, FL 5
- 3 beds 2 baths ∙ 2,050 Sqft ∙ Built 1996 3 beds 2 baths ∙ 2,050 Sqft ∙ Built 1996
LEASED 07/11/20- Rent
- Rent Per SQFT
- $2,200
- $1.07
PROPERTY LISTING DETAILS
1.407.924.2107
Cfl Real Estate Llc
1.866.250.5610
RentVest Florida
CQ1057457
MLS #: O5911265
Last Updated: 12/12/2020
