Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.1% first-year return on $98,931 initial cash invested.
-17.1%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$2,190
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,931
Downpayment
20%
$94,220
Closing costs
1%
$4,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$3,600
Mortgage P&I
108%
$2,364
Property Taxes
20%
$442
Home Insurance
10%
$224
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
922 Russell Blvd, Saint Louis, MO 63104 | $2,595 | 3 | 2.5 | 2400 | 0.4 mi |
2312 Pestalozzi St, Saint Louis, MO 63118 | $2,600 | 3 | 3.5 | 0.6 mi | |
1725 S Tucker Blvd, Saint Louis, MO 63104 | $2,475 | 3 | 2.5 | 2700 | 0.8 mi |
2808 Mcnair Ave, Saint Louis, MO 63118 | $2,000 | 3 | 2.5 | 2250 | 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