Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.19% first-year return on $65,331 initial cash invested.
-4.19%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$2,170
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,398
Mortgage P&I
72%
$1,565
Property Taxes
8%
$177
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
819 Edgewood Ave, Columbia, MO 65203 | $2,200 | 4 | 2 | 2000 | 0.9 mi |
2208 Concordia Dr, Columbia, MO 65203 | $3,500 | 4 | 2 | 2050 | 0.7 mi |
208 Westridge Dr, Columbia, MO 65203 | $2,750 | 4 | 2 | 1800 | 0 mi |
1502 North Cir, Columbia, MO 65203 | $2,000 | 4 | 2 | 2286 | 0.1 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