Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.02% first-year return on $65,079 initial cash invested.
-5.02%
Cash On Cash
5.38%
Cap Rate
0.9
DSCR
$2,300
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$2,572
Mortgage P&I
67%
$1,546
Property Taxes
14%
$312
Home Insurance
5%
$108
HOA
0%
$8
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1287 Walnut Trl Ct, Fenton, MO 63026 | $3,500 | 3 | 2 | 1800 | 0.3 mi |
1035 Woodland Trails Dr, Fenton, MO 63026 | $2,000 | 3 | 2 | 1630 | 1.4 mi |
706 Boca Chica Dr, Fenton, MO 63026 | $2,015 | 3 | 2 | 2050 | 2.2 mi |
2513 Hillcrest Dr, High Ridge, MO 63049 | $2,000 | 3 | 2 | 1968 | 3.1 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