Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.44% first-year return on $94,500 initial cash invested.
-7.44%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$3,010
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$3,596
Mortgage P&I
75%
$2,264
Property Taxes
12%
$369
Home Insurance
5%
$158
HOA
1%
$23
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2708 Brook Hill Ln, Saint Charles, MO 63303 | $4,500 | 4 | 3.5 | 3826 | 0.1 mi |
200 City Gate Ln, Saint Charles, MO 63303 | $2,800 | 4 | 3.5 | 3236 | 1.1 mi |
58 Fountainview Dr, Saint Charles, MO 63303 | $2,695 | 4 | 3.5 | 3178 | 1.1 mi |
51 Fountainview Dr, Saint Charles, MO 63303 | $2,595 | 4 | 3.5 | 3160 | 1.1 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