Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.01% first-year return on $29,379 initial cash invested.
20.01%
Cash On Cash
11.19%
Cap Rate
1.81
DSCR
$1,880
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$1,390
Mortgage P&I
38%
$721
Property Taxes
7%
$131
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4010 Edward St, Melbourne, FL 32901 | $1,995 | 3 | 2 | 1480 | 1 mi |
670 Benton Dr, Melbourne, FL 32901 | $1,975 | 3 | 2 | 1500 | 0.9 mi |
438 Count St, Melbourne, FL 32901 | $1,300 | 3 | 2 | 1506 | 0.9 mi |
438 Marquis St, Melbourne, FL 32901 | $2,100 | 3 | 2 | 1550 | 0.9 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