Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.15% first-year return on $45,864 initial cash invested.
1.15%
Cash On Cash
6.96%
Cap Rate
1.13
DSCR
$2,110
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,864
Downpayment
20%
$43,680
Closing costs
1%
$2,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,066
Mortgage P&I
53%
$1,116
Property Taxes
15%
$323
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2695 Kefauver St, Melbourne, FL 32935 | $2,400 | 4 | 2 | 1320 | 0 mi |
1393 Stanley Dr, Melbourne, FL 32935 | $2,000 | 4 | 2 | 1314 | 0.4 mi |
1384 Rosemary Dr, Melbourne, FL 32935 | $2,100 | 4 | 2 | 1294 | 0.4 mi |
2198 Woodbury Rd, Melbourne, FL 32935 | $1,800 | 4 | 2 | 1310 | 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