Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.12% first-year return on $56,700 initial cash invested.
1.12%
Cash On Cash
6.72%
Cap Rate
1.12
DSCR
$2,210
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $2,157 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,157
Mortgage P&I
61%
$1,349
Property Taxes
5%
$107
Home Insurance
4%
$94
HOA
1%
$33
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
706 Boca Chica Dr, Fenton, MO 63026 | $1,945 | 3 | 2 | 2050 | 0.6 mi |
1035 Woodland Trails Dr, Fenton, MO 63026 | $2,000 | 3 | 2 | 1630 | 1.2 mi |
2832 Winding Valley Dr, Fenton, MO 63026 | $2,395 | 3 | 2 | 1539 | 0.6 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