Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.93% first-year return on $35,700 initial cash invested.
11.93%
Cash On Cash
9.28%
Cap Rate
1.54
DSCR
$2,090
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,735
Mortgage P&I
41%
$856
Property Taxes
13%
$277
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
839 Chelsea Ave NE, Unit 1, Palm Bay, FL 32905 | $1,850 | 3 | 2 | 1764 | 0.2 mi |
1807 Edith St NE, Palm Bay, FL 32907 | $2,100 | 3 | 2 | 1814 | 0.6 mi |
1822 Glenwood St NE, Palm Bay, FL 32907 | $1,835 | 3 | 2 | 1972 | 0.8 mi |
2197 Algeria St NE, Palm Bay, FL 32905 | $2,400 | 3 | 2 | 1720 | 0.2 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