In-depth Analysis
Click the tabs to view different sections
General Property Overview
At the peak of the market before the Lehman's crash, this property sold for $128,000. It's a great little investment opportunity in Orlando. And offers a healthy 42.5% income yield. At the peak of the market before the Lehman's crash, this property sold for $128,000. It's a great little investment opportunity in Orlando. And offers a healthy 42.5% income yield.
Vacancy Rates
Vacancy rates have fallen from over 10% in 2009 to just above 7%. However, we advise prudence and account for 10-11% annual vacancy rate in your income and cash flow analysis.
This is a well kept two bedroom Condo with swimming pool and other recreation facilities as part of the complex. Supply is falling in this particular area.
Read the Entire Overview
Vacancy Rates
Vacancy rates have fallen from over 10% in 2009 to just above 7%. However, we advise prudence and account for 10-11% annual vacancy rate in your income and cash flow analysis.
This is a well kept two bedroom Condo with swimming pool and other recreation facilities as part of the complex. Supply is falling in this particular area.
Market Supply
The Market Action Index now stands at 37. Anything over 30 indicates tight supply and a market that favors sellers. However this could change and fall below 30 in the coming months. Expect moderate price and inventory volatility in the coming 12 months.
Inventory is down and as of 20th June 2011. And the average days a property is on the market in this area of Orlando is down to 2.5 months. Anything over 6 months indicates over supply. And under 6 months is a strong signal of of reduced supply.
Amenities
This property is in a great location and close to Orlando Int'l Airport, major highways, shopping, dining and entertainment. Community amenities include clubhouse, fitness center, spectacular winding 396 ft. super swimming pool, second pool, pet park, billiards, game room, tennis courts, playground, basketball, business center, conference room, multi-purpose social areas, library, theatre, shuffleboard and sand volleyball!
Total Acquisition Costs
| USD | GBP | EUR | |
|---|---|---|---|
| Cost of Investment | $19,000 | £12,123 | €14,563 |
| Origination Fees | $750 | £479 | €575 |
| Other Closing Costs | $500 | £319 | €383 |
| Rehab Cost | $500 | £319 | €383 |
| Total Acquisition Cost | $20,750 | £13,240 | €15,904 |
Property Barometer
Property Investment Evaluation
Risk-ometer
Profit-ometer
Exit-ometer
Liquid-ometer
Overall: Deal-ometer
Financial Information
Discover what happens to your investment in rising and falling markets.
Use our powerful financial risk/reward financial tool below to decide if this property suits your investment profile. Simply choose your preferred options from the different drop down menus to explore a range of different financial scenarios and understand what outcomes you can expect over a ten year investment period.
| Property Type | Square Metres | Short Term ROI | Price | Estimated Market Value / ARV | Rehab Cost | Gross Monthly Rent | Cost / Square Foot | Monthly Rent / Square Foot | Depreciable Closing Costs |
|---|---|---|---|---|---|---|---|---|---|
| Condo | 83 sq.m. | 71% | $19000 | $32515 | $784 | $22.78 | $0.94 | $800 |
Forecast Income from the Property
The Forecast Income Statement for real estate rental property is an important financial statement for any property investor. And examines the income you will receive each year from rental income. If your after-tax cash low is negative in the first year of operation, then you will be feeding the property to keep it going. A positive after-tax cash flow indicates a profit. However this is not a static statement. And certain parameters can be edited to reflect your specific investment position and assumptions you have about the market. The parameters you can change are indicated in red with the term "Edit" alongside the relevant row. Whatever changes you make will affect not only your Forecast Income Statement but also the different risks that are measured and scored. For instance if you change the "Duration To Exit" to 36 months.. the Loan to Value to 95%... and the Hurdle Rate to 7% the complete risk model is adjusted. Your Cash Flow Statement and relevant ratios will change. All your Risk Categories and Elements will change in the Deal RIsk Evaluation tab. And all the information in NPV And IRRProfile of Deal tab and Comparable Risk Analysis tab will also change to reflect your investment specific profile.
Forecast Cashflows to the Investor
Your Cash Flow Statement calculates the different investment ratios important to your overall investment decision. And helps distill information for simple comparative analysis. This is not a static statement. And any input variables you edit in the Forecast Income Statement will affect all the information in this Cash Flow Statement. For instance, if you increase the Loan to Value above the Forecast Income Statement, then you will see an immediate change in the Ratios such as Cash on Cash Return.
What are your risks in this deal?
There is no such thing as a risk free investment. Because there is always a trade off: Deposit your money in low return money market funds and you more or less eliminate the risk to the principle you invested. But you run the risk of inflation eroding any returns you make. And also eroding the value of your principle capital. You could also run the risk of regulatory risk that may impact how and where your money is invested - including tax that you may have to pay. For risk averse investors, these are acceptable risks - despite the downside. Property investment is no different. And regardless if markets are rising or falling, there are risk factors to consider. Whatever your investment profile this section helps you to evaluate the different risk factors inherent in property investment. And scores each risk category to help you decide the value of the risks you face.
Risk Explanation
Risk Analysis Date: Thursday 23rd February 2012
Your Property-specific Risk on this deal barometer is 2.00
| Index Scored | Score |
|---|---|
| Bedroom count against average in ZIP code | 10% |
| Bathroom count against average in ZIP code | 0% |
| Additional attachments | 10% |
| Age of property | 0% |
Your Property-specific Risk on this property is: Low Risk
What your risk classification means:
This Low Risk factor has minimal influence on the overall risk position of the deal. And is a good sign. However, this does not mean the deal is profit winner. All other Risk factors must be considered together in order to arrive at an intelligent and informed decision that is consistent with your objectives.
Total Short-run Risk Analysis Score 19%
Risk Analysis Date: Thursday 23rd February 2012
Your Regulatory Risk on this deal barometer is 0.00
| Index Scored | Score |
|---|---|
| FHA 90 day rule | 0% |
| FHA 180 day rule | 0% |
| FHA 360 day rule | 0% |
| Existence of a secondary mortgage | 0% |
| Unique regulatory risk | 0% |
Your Regulatory Risk on this property is: Risk Neutral
What your risk classification means:
This Risk Neutral factor is highly unlikely to influence the overall risk position of the deal. And is a positive toward your overall consideration of the deal. However, this does not mean the deal is profit winner. All other Risk factors must be considered together in order to arrive at an intelligent and informed decision that is consistent with your objectives.
Total Short-run Risk Analysis Score 19%
Risk Analysis Date: Thursday 23rd February 2012
Your Exit Risk on this deal barometer is 3.00
| Index Scored | Score |
|---|---|
| Against most expensive property in ZIP | 10% |
| Total outlay against ARV | 20% |
Your Exit Risk on this property is: Low Risk
What your risk classification means:
This Low Risk factor has minimal influence on the overall risk position of the deal. And is a good sign. However, this does not mean the deal is profit winner. All other Risk factors must be considered together in order to arrive at an intelligent and informed decision that is consistent with your objectives.
Total Short-run Risk Analysis Score 19%
Risk Analysis Date: Thursday 23rd February 2012
Your Price Risk on this deal barometer is 3.00
| Index Scored | Score |
|---|---|
| Against median priced property in ZIP | 0% |
| Against least expensive property in ZIP | 0% |
| Market Action Index confidence level (Altos © ) | 30% |
Your Price Risk on this property is: Low Risk
What your risk classification means:
This Low Risk factor has minimal influence on the overall risk position of the deal. And is a good sign. However, this does not mean the deal is profit winner. All other Risk factors must be considered together in order to arrive at an intelligent and informed decision that is consistent with your objectives.
Total Short-run Risk Analysis Score 19%
Risk Analysis Date: Thursday 23rd February 2012
Your Maturity Risk on this deal barometer is 1.00
| Index Scored | Score |
|---|---|
| Intial outlay to Market Value Ratio | 0% |
| Five Year Wealth Creation % | 10% |
Your Maturity Risk on this property is: Low Risk
What your risk classification means:
This Low Risk factor has minimal influence on the overall risk position of the deal. And is a good sign. However, this does not mean the deal is profit winner. All other Risk factors must be considered together in order to arrive at an intelligent and informed decision that is consistent with your objectives.
Total Short-run Risk Analysis Score 19%
Risk Analysis Date: Thursday 23rd February 2012
Your Liquidity Risk on this deal barometer is 1.00
| Index Scored | Score |
|---|---|
| Days on Market | 10% |
| Against median price per SQFT in ZIP | 0% |
Your Liquidity Risk on this property is: Risk Neutral
What your risk classification means:
This Risk Neutral factor is highly unlikely to influence the overall risk position of the deal. And is a positive toward your overall consideration of the deal. However, this does not mean the deal is profit winner. All other Risk factors must be considered together in order to arrive at an intelligent and informed decision that is consistent with your objectives.
Total Short-run Risk Analysis Score 19%
Risk Analysis Date: Thursday 23rd February 2012
Your Market Risk on this deal barometer is 7.00
| Index Scored | Score |
|---|---|
| Inventory movement | 10% |
| Price range quartile | 40% |
| Proportion of absorbed against other quartiles | 0% |
| Proportion of new listings against other quartiles | 30% |
Your Market Risk on this property is: Medium Risk
What your risk classification means:
This Medium Risk factor has a reasonable level of influence on the overall risk position of the deal. We recommend you fully understand the variables which have led to a Medium Risk position before closing the deal. However, this does not mean the deal should be passed over or ignored. All other Risk factors must be considered together in order to arrive at an intelligent and informed decision that is consistent with your objectives.
Total Short-run Risk Analysis Score 19%
Risk Analysis Date: Thursday 23rd February 2012
Your Macro-economic Risk on this deal barometer is 4.00
| Index Scored | Score |
|---|---|
| MoM change in Unemployment rate | 30% |
| MoM change in Housing Affordability Index | 10% |
| Case-Shiller Index movement | 20% |
| QoQ GDP Growth rate | 0% |
Your Macro-economic Risk on this property is: Improving
What your risk classification means:
This Improving Risk factor means the overall investment sentiment is showing signs of resilience with relevant macro-economic indicators improving against the previous month/quarter. The real estate market could present sizeable gains for the investor considering discounted deals. This does not mean this deal represents a sure profit winner. All other Risk factors must be considered together in order to arrive at an intelligent and informed decision that is consistent with your objectives.
Total Long-run Risk Analysis Score 51%
Risk Analysis Date: Thursday 23rd February 2012
Your LT Investment Risk on this deal barometer is 12.00
| Index Scored | Score |
|---|---|
| MIRR sensitivity to Rent Income | 30% |
| MIRR sensitivity to Leverage | 0% |
| MIRR Rate | 10% |
| Net Present Value Vs Initial Outlay | 40% |
| Capitalization rate | 10% |
| Loan to Value | 40% |
Your LT Investment Risk on this property is: Subject to medium volatility
What your risk classification means:
Your Subject to Medium Volatility Risk factor means the long term prospects for the property are promising albeit showing signs of variability in the face of a market downturn. In the absence of unstable market indicators, income from rental could be fairly stable and predictable.
Total Long-run Risk Analysis Score 51%
| Short to Long Term Attractiveness | Short Run | Long Run | Comparative Attractiveness |
|---|---|---|---|
| Best to Worst Case Comparison | 19% | 51% | Short Term |
Your investment returns
All investment decisions must be undertaken with a clear understanding of the exit route options available. This section demonstrates the NPV and IRR levels against each possible year of exit for the investor. This helps you to determine, based on your personal cash flows, what would be the best time for you to exit the property. The exit values for the property at each time juncture is determined using the capitalization ratio at the point of purchase.NPV (Net Present Value) is a widely understood indicator to determine the profitability of investment decisions. It is best understood as the net financial worth gained from an investment over a period of time in present value terms. To calculate NPV cash flows across the full timeframe of an investment are taken into account. A positive NPV is indicative of the investment being profitable and a negative NPV otherwise. Assuming all other factors constant, the higher the NPV, the better it is for the investor.IRR (Internal Rate of Return) is used in a range of investment decisions as a benchmark for returns expected from a project. The IRR is the discount rate at which long term cash flows from an investment reaches zero. For example if an investment shows an IRR of 15%; this is the discount rate at which the cash flows of the investment net off (at zero) in present value terms. In comparison if the rate is 10% this means it takes a lower discount rate to net off the investment’s cash flows. Because of this, the higher the IRR; the more attractive the investment prospect is. IRR is often compared against an expected rate of return from an investment. The higher the IRR is against an expected rate of return, the better it is for the investor.
Compare this deal against other deals
Holding all other financial assumptions constant, this section compares the NPV of similar properties against the deal. Whilst a host of other risk factors must be taken into consideration, including the volatility of returns, this is a broad indicator that helps you to determine whether the deal’s NPV is comparable with similar deals. Is it way above the rest or unusually low? Have a look and know for sure that this is the right deal for you.
Short-Long Term Risk Score ComparisonThis section is an important analytical tool for you to determine the deal’s short and long term risk score against deals within a similar investment (value) range. You should consider your personal ability and willingness to take risks in viewing these charts. It also helps you to decide if the same investment may perform better on a short term and a long term basis. |
Short-Long Term Returns ComparisonThis section offers a useful comparison of returns on two levels: On one level, the relative performance over the short term to long term-it helps to answer to an extent, whether the deal offers better returns over the short term or the long term. On the next level, the section benchmarks the deal’s returns against other deals within a similar investment range. |
Valuation ProbabilitiesThis section is a common sense valuation tool that estimates the value of the property based on the consolidated performance of deals in the quartile and the ZIP code. This provides an effective means to find out if the deal is over-priced. If average indicators are above the deal-financials-based valuation, the property is under-priced. If the average indicators show a price less than what the deal financials offer, you might be paying more than what the average market rate warrants. |
Risk/Return PointReturn to Risk Point efficiency must be considered in any investment decision. It demonstrates the returns you gain per unit of risk. The higher the ratio, the more returns you earn per unit of risk. This section is a snapshot of the Return to Risk efficiency of deals compared. It's a perfect way for you to compare the return performance against risk on a short term and long term basis. It helps you answer important questions about the deal’s return and risk for the short and long term. |
A rise in median price means the local market might be "strengthening" or getting "hotter" - favoring sellers. A fall in the median price may indicate the opposite - fewer homes selling at the current price levels which causes home owners to drop their price. And for new homes to price more aggressively. A rise in median price may also mean homes at the lower part of the market are selling. Which means that remaining homes on the market are at a higher price point - causing the aggregated median price to rise. These charts are updated every week. If you are using Internet Explorer to view these charts, please download the latest version IE 9 and Adobe Flash to experience full chart interactivity.
"Inventory" simply means "the number of homes for sale." This chart shows you how much supply is available in this local market for Single Family Homes and Condos in the quartile. Inventory can rise and fall due to seasonal effects. During the spring season, levels usually rise as activity picks up. And falls during the autumn and winter season as activity slows. Rising levels can also signal weaker demand. Whereas falling inventory levels could mean rising future prices as buyers compete for fewer homes. These charts are updated every week. If you are using Internet Explorer to view these charts, please download the latest version IE 9 and Adobe Flash to experience full chart interactivity.
This chart "Days-on-Market" tells you how long the active single Family Homes and Condos in this quartile and area - in aggregate - have been on the market (a.k.a. "time on market"). Or put another way: "of the active listings currently available for sale - how long have they been for sale?" The Days-on-Market value is a "cumulative" number. Which means if a property leaves the market and is relisted within a 90 days, it is assumed the property never really "left the market" - more like "it was taking a break." These charts are updated every week. If you are using Internet Explorer to view these charts, please download the latest version IE 9 and Adobe Flash to experience full chart interactivity.
This chart "The Market Action Index (MAI) illustrates the balance between supply and demand. An MAI value more than 30 indicates a “Seller's Market” (a.k.a. "Hot Market") because demand is high enough to quickly absorb available supply. A hot market typically cause prices to rise. MAI values below 30 indicate a "Buyer's Market" (a.k.a. "Cold Market") where the inventory of already-listed homes is sufficient to last several months at the current rate of sales. A cold market will typically cause prices to fall." These charts are updated every week. If you are using Internet Explorer to view these charts, please download the latest version IE 9 and Adobe Flash to experience full chart interactivity.
Follow us on Twitter
or subscribe to our RSS