Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.57% first-year return on $87,100 initial cash invested.
5.57%
Cash On Cash
7.54%
Cap Rate
1.36
DSCR
$3,100
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $2,696 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
25.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,100
Downpayment
25%
$83,750
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$2,696
Mortgage P&I
50%
$1,547
Property Taxes
7%
$226
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
406 E Liberty Ln, Apt B, Ashland, MO 65010 | $1,475 | 4 | 3 | 1300 | 0.1 mi |
406 E Liberty Ln, Ashland, MO 65010 | $1,475 | 4 | 3 | 1300 | 0.1 mi |
15410A Corbin Ct, Ashland, MO 65010 | $1,795 | 3 | 2 | 1620 | 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