Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.33% first-year return on $15,750 initial cash invested.
37.33%
Cash On Cash
14.93%
Cap Rate
2.48
DSCR
$1,340
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$850
Mortgage P&I
28%
$376
Property Taxes
7%
$100
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
524 W 5th St, Joplin, MO 64801 | $1,350 | 4 | 2 | 2732 | 0.4 mi |
1217 Iowa Joplin Mo, Joplin, MO 64801 | $1,085 | 4 | 2 | 1.1 mi | |
501 N Moffet Ave, Joplin, MO 64801 | $1,295 | 3 | 1.5 | 2286 | 0.3 mi |
206 N Wall Ave, Joplin, MO 64801 | $1,150 | 3 | 2 | 0 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