Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.24% first-year return on $152k initial cash invested.
-16.24%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$3,370
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,370
Total Expenses
$5,424
Mortgage P&I
104%
$3,519
Property Taxes
20%
$685
Home Insurance
8%
$262
HOA
2%
$83
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8213 Simpkins Way, Melbourne, FL 32940 | $3,850 | 3 | 4 | 2355 | 0.4 mi |
8110 Allure Dr, Melbourne, FL 32940 | $3,500 | 3 | 3.5 | 2520 | 0.9 mi |
2479 Millennium Cir, Melbourne, FL 32940 | $4,200 | 3 | 3.5 | 2815 | 1.5 mi |
2542 Chapel Bridge Ln, Melbourne, FL 32940 | $3,500 | 3 | 3 | 2453 | 1.3 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