Peregrine Ct: 6213 Peregrine Ct, Orlando FL 32819

6213 Peregrine Ct, Orlando, FL 32819

Singlefamily: 6 rooms: 3 bedrooms , 3 bathrooms

Year built: 1989, Size: 1507 SF

Investment strategy: Rental Property

Purchase Price$ 215,000

Rent$ 1,500/mo

Monthly Cash Flow$ -327

Cash on Cash Return-3.31 %

Financial Analysis

Cash on Cash Return	-3.31 %
Internal Rate of Return (IRR)	6.68 %
Capitalization Rate	4.07 %
Gross Rent Multiplier (GRM)	12.50
Debt-coverage Ratio (DCR)	0.70
Operating Expense Ratio (OER)	43.46 %
After Repair Value	$ 225,000

Financial Breakdown

Purchase Price	$ 215,000
Purchase Costs	$ 12,500
Repair/Construction Costs	$ 6,000
Total Capital Needed Total Capital Needed Includes all projects costs (except selling costs). Total Capital Needed Includes all projects costs (except selling costs).	$ 233,500
Financing	$ 115,000
Total Cash Needed Cash out of Pocket Shows rehabber's cash outlay. Cash out of Pocket Shows rehabber's cash outlay.	$ 118,500
Cash at Closing Cash at Closing This number includes down payment and loan points. Cash at Closing This number includes down payment and loan points.	$ 0
Cash During Rehab Cash During Rehab Shows the cash amount remaining to fund the purchase and rehab/construction. Cash During Rehab Shows the cash amount remaining to fund the purchase and rehab/construction.	$ 118,500

Operating Analysis

Rent	$ 1,500/mo
Gross Operating Income (GOI)	$ 16,200
Total Expenses	$ 7,040
Net Operating Income (NOI)	$ 9,160
Annual Debt Service	$ 13,088
Cash Flow Before Taxes (CFBT)	$ -3,928
Income Tax Liability	$ 2
Cash Flow After Taxes (CFAT)	$ -3,930

YOUR SEARCH STOPS HERE!! **LOCATION, LOCATION, LOCATION** **LOW HOA** **NEW A/C** **NEW ROOF** **RENOVATED TOWN HOME** This THREE bedroom, two story town home has been renovated and is an absolute steal. Located right down the road from Universal Studios, this is a great opportunity for investors looking for an income producing rental property. CALL TODAY to schedule your private showing.

Purchase Price	$ 215,000
Address	6213 Peregrine Ct , Orlando, 32819, FL
Year Built	1989
Type	Singlefamily
Size	1507 SF
Bedrooms	3
Bathrooms	3
Rooms Total	6

Annual Property Operating Data

Incomes		% of GOI
Gross Scheduled Income Gross Scheduled Income (GSI) Represents the total of monthly rents for the particular property, including the potential rents from vacant units and uncollectable rents. Gross Scheduled Income (GSI) Represents the total of monthly rents for the particular property, including the potential rents from vacant units and uncollectable rents.	$ 18,000
	$ 0
	$ 0
Total Gross Income	$ 18,000
Vacancy loss Vacancy and Credit Loss Part of the potential rental income that is lost because of unoccupied units or uncollectable rent from tenants. Vacancy and Credit Loss Part of the potential rental income that is lost because of unoccupied units or uncollectable rent from tenants.	$ 1,800
Gross Operating Income Gross Operating Income (GOI) An actual income which is expected to be collected in the property. Gross Operating Income (GOI) An actual income which is expected to be collected in the property.	$ 16,200	100.00 %
Expenses Operating Expenses Expenses necessary for maintaining the property and ensuring its continued ability to produce income (doesn't include mortgage payments or depreciation). Operating Expenses Expenses necessary for maintaining the property and ensuring its continued ability to produce income (doesn't include mortgage payments or depreciation).
Hampton	$ 1,620	10.00 %
Insurance	$ 1,300	8.02 %
Repairs	$ 1,620	10.00 %
Property tax	$ 2,500	15.43 %
Total Expenses	$ 7,040	43.46 %
Net Operating Income Net Operating Income (NOI) Important measurement calculated as gross operating income minus operating expenses. Net Operating Income (NOI) Important measurement calculated as gross operating income minus operating expenses.	$ 9,160	56.54 %

Cash Flow (Year 1)

Net Operating Income	$ 9,160	56.54 %
Annual Debt Service	$ 13,088	80.79 %
Cash Flow Before Taxes (CFBT) Cash Flow All the inflows and outflows of cash for a certain property (including mortgage payments). We can calculate cash flow before taxes (CFBT) or cash flow after taxes (CFAT) which is CFBT minus any tax liability arising from the operation of the property. Cash Flow All the inflows and outflows of cash for a certain property (including mortgage payments). We can calculate cash flow before taxes (CFBT) or cash flow after taxes (CFAT) which is CFBT minus any tax liability arising from the operation of the property.	$ -3,928	-24.25 %
Income Tax Liability	$ 2	0.01 %
Cash Flow After Taxes (CFAT) Cash Flow All the inflows and outflows of cash (including mortgage payments). We can calculate cash flow before taxes (CFBT) or cash flow after taxes (CFAT) which is CFBT minus any tax liability arising from the operation of the property. Cash Flow All the inflows and outflows of cash (including mortgage payments). We can calculate cash flow before taxes (CFBT) or cash flow after taxes (CFAT) which is CFBT minus any tax liability arising from the operation of the property.	$ -3,930	-24.26 %

Operating Ratios

Operating Expense Ratio Operating Expense Ratio Ratio of the operating expenses to the gross operating income (GOI). Operating Expense Ratio Ratio of the operating expenses to the gross operating income (GOI).	43.46 %
Break-Even Ratio Break-Even Ratio (BER) Another benchmark used by mortgage lenders, estimating how vulnerable is a certain property to defaulting on its mortgage if part of the rental income is declined. Most of the lenders are looking for BER of 85% or less. Break-Even Ratio (BER) Another benchmark used by mortgage lenders, estimating how vulnerable is a certain property to defaulting on its mortgage if part of the rental income is declined. Most of the lenders are looking for BER of 85% or less.	124.25 %

Year	0	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20
Operational Analysis
Gross Scheduled Income	0	18,000	18,360	18,727	19,102	19,484	19,873	20,271	20,676	21,090	21,512	21,942	22,381	22,828	23,285	23,751	24,226	24,710	25,204	25,708	26,223
Vacancy Loss	0	1,800	1,836	1,873	1,910	1,948	1,987	2,027	2,068	2,109	2,151	2,194	2,238	2,283	2,328	2,375	2,423	2,471	2,520	2,571	2,622
Gross Operating Income	0	16,200	16,524	16,854	17,192	17,535	17,886	18,244	18,609	18,981	19,361	19,748	20,143	20,546	20,956	21,376	21,803	22,239	22,684	23,138	23,600
Expenses	0	7,040	7,181	7,324	7,471	7,620	7,773	7,928	8,087	8,248	8,413	8,582	8,753	8,928	9,107	9,289	9,475	9,664	9,858	10,055	10,256
Net Operating Income	0	9,160	9,343	9,530	9,721	9,915	10,113	10,316	10,522	10,732	10,947	11,166	11,389	11,617	11,849	12,086	12,328	12,575	12,826	13,083	13,344
Loan Payment	0	13,088	13,088	13,088	13,088	13,088	13,088	13,088	13,088	13,088	13,088	0	0	0	0	0	0	0	0	0	0
Payment Interest Part	0	2,897	2,626	2,348	2,063	1,770	1,469	1,160	843	518	184	0	0	0	0	0	0	0	0	0	0
Payment Principal Part	0	10,191	10,462	10,740	11,025	11,318	11,619	11,927	12,244	12,570	12,904	0	0	0	0	0	0	0	0	0	0
Cash Flow
Repairs/Construction	6,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flow Before Taxes	-118,500	-3,928	-3,745	-3,558	-3,367	-3,173	-2,974	-2,772	-2,566	-2,355	-2,141	11,166	11,389	11,617	11,849	12,086	12,328	12,575	12,826	13,083	13,344
Depreciation	0	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255	6,255
Taxes	0	2	116	232	351	473	597	725	856	990	1,127	1,228	1,284	1,341	1,399	1,458	1,518	1,580	1,643	1,707	1,772
Cash Flow After Taxes	-118,500	-3,930	-3,860	-3,790	-3,718	-3,645	-3,572	-3,497	-3,422	-3,345	-3,268	9,938	10,106	10,277	10,451	10,629	10,810	10,995	11,183	11,376	11,572

Note: All amounts in the table above are in $

Property Report :

Peregrine Ct

6213 Peregrine Ct, Orlando, FL 32819

Executive Summary

6213 Peregrine Ct, Orlando, FL 32819

Financial Analysis

Financial Breakdown

Total Capital Needed

Total Capital Needed

Cash out of Pocket

Cash out of Pocket

Cash at Closing

Cash at Closing

Cash During Rehab

Cash During Rehab

Operating Analysis

Property Description

Operating Analysis

Annual Property Operating Data

Gross Scheduled Income (GSI)

Gross Scheduled Income (GSI)

Vacancy and Credit Loss

Vacancy and Credit Loss

Gross Operating Income (GOI)

Gross Operating Income (GOI)

Operating Expenses

Operating Expenses

Net Operating Income (NOI)

Net Operating Income (NOI)

Cash Flow (Year 1)

Cash Flow

Cash Flow

Cash Flow

Cash Flow

Operating Ratios

Operating Expense Ratio

Operating Expense Ratio

Break-Even Ratio (BER)

Break-Even Ratio (BER)

Long-term Cash Flow Forecast

Property Report: Peregrine Ct RENTAL

Property Report :

Peregrine Ct

6213 Peregrine Ct, Orlando, FL 32819

Executive Summary

6213 Peregrine Ct, Orlando, FL 32819

Financial Analysis

Financial Breakdown

Total Capital Needed

Total Capital Needed

Cash out of Pocket

Cash out of Pocket

Cash at Closing

Cash at Closing

Cash During Rehab

Cash During Rehab

Operating Analysis

Property Description

Operating Analysis

Annual Property Operating Data

Gross Scheduled Income (GSI)

Gross Scheduled Income (GSI)

Vacancy and Credit Loss

Vacancy and Credit Loss

Gross Operating Income (GOI)

Gross Operating Income (GOI)

Operating Expenses

Operating Expenses

Net Operating Income (NOI)

Net Operating Income (NOI)

Cash Flow (Year 1)

Cash Flow

Cash Flow

Cash Flow

Cash Flow

Operating Ratios

Operating Expense Ratio

Operating Expense Ratio

Break-Even Ratio (BER)

Break-Even Ratio (BER)

Long-term Cash Flow Forecast