Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.42% first-year return on $48,699 initial cash invested.
0.42%
Cash On Cash
6.57%
Cap Rate
1.1
DSCR
$1,910
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,699
Downpayment
20%
$46,380
Closing costs
1%
$2,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,893
Mortgage P&I
61%
$1,157
Property Taxes
6%
$119
Home Insurance
5%
$98
HOA
1%
$21
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
839 Memory Ln, Fenton, MO 63026 | $1,995 | 3 | 2 | 1140 | 1.4 mi |
718 Boca Chica Dr, Fenton, MO 63026 | $2,005 | 3 | 2 | 1202 | 1.5 mi |
1353 Meadow Dr, Arnold, MO 63010 | $1,745 | 3 | 2 | 1104 | 1.9 mi |
1409 Castle Mill Dr, Arnold, MO 63010 | $2,010 | 3 | 2 | 1360 | 1.5 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