Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.17% first-year return on $86,604 initial cash invested.
-10.17%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$2,280
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,604
Downpayment
20%
$82,480
Closing costs
1%
$4,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$3,014
Mortgage P&I
91%
$2,069
Property Taxes
9%
$205
Home Insurance
6%
$145
HOA
0%
$2
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2156 E Swallow St, Springfield, MO 65804 | $2,020 | 4 | 3 | 2100 | 0.5 mi |
664 E Lakewood Pl, Springfield, MO 65810 | $2,095 | 4 | 3 | 2200 | 1.4 mi |
5953 S Roanoke Ave, Springfield, MO 65810 | $2,600 | 4 | 3 | 2806 | 2.3 mi |
2238 E Raynell St, Springfield, MO 65804 | $2,345 | 4 | 3 | 2986 | 1.9 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