Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.56% first-year return on $35,805 initial cash invested.
4.56%
Cash On Cash
7.81%
Cap Rate
1.24
DSCR
$1,570
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,805
Downpayment
20%
$34,100
Closing costs
1%
$1,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,434
Mortgage P&I
57%
$896
Property Taxes
5%
$71
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2631 Ohio Ave, Joplin, MO 64804 | $2,200 | 3 | 2 | 2268 | 0.8 mi |
1817 S Jackson Ave, Joplin, MO 64804 | $1,250 | 3 | 2 | 2065 | 0.4 mi |
1306 S Iowa Ave, Joplin, MO 64801 | $1,600 | 3 | 2 | 1900 | 0.8 mi |
2329 S Connor Ave, Joplin, MO 64804 | $2,000 | 3 | 2 | 1801 | 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