Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.35% first-year return on $23,457 initial cash invested.
4.35%
Cash On Cash
7.65%
Cap Rate
1.25
DSCR
$1,110
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,457
Downpayment
20%
$22,340
Closing costs
1%
$1,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,110
Total Expenses
$1,025
Mortgage P&I
51%
$571
Property Taxes
11%
$126
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
114 W Courtois St, Saint Louis, MO 63111 | $1,000 | 2 | 1 | 850 | 0.2 mi |
7703 Alaska Ave, Saint Louis, MO 63111 | $1,295 | 2 | 1 | 866 | 0.5 mi |
132 Horn Ave, Saint Louis, MO 63125 | $1,150 | 2 | 1 | 850 | 1.2 mi |
8102 S Broadway, Saint Louis, MO 63111 | $995 | 2 | 1 | 900 | 0.4 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