Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $98,931 initial cash invested.
-13.02%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$2,560
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,931
Downpayment
20%
$94,220
Closing costs
1%
$4,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$3,633
Mortgage P&I
94%
$2,405
Property Taxes
14%
$347
Home Insurance
7%
$173
HOA
2%
$42
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1554 Knoll Ridge Dr, Melbourne, FL 32940 | $2,420 | 4 | 2 | 1800 | 0.8 mi |
1885 Crane Creek Blvd, Melbourne, FL 32940 | $2,330 | 4 | 2 | 1654 | 0.3 mi |
1114 Egret Lake Way, Melbourne, FL 32940 | $2,400 | 4 | 2 | 1883 | 0.3 mi |
1532 Laramie Cir, Melbourne, FL 32940 | $2,500 | 4 | 2 | 1821 | 0.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality