Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.26% first-year return on $31,962 initial cash invested.
5.26%
Cash On Cash
7.96%
Cap Rate
1.26
DSCR
$1,410
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,962
Downpayment
20%
$30,440
Closing costs
1%
$1,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,270
Mortgage P&I
57%
$800
Property Taxes
3%
$44
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
609 S Patterson Ave, Joplin, MO 64801 | $1,150 | 3 | 2 | 1238 | 0.9 mi |
1028 Woodland Ave, Joplin, MO 64801 | $1,500 | 3 | 2 | 1292 | 0.7 mi |
220 S Florida Ave, Joplin, MO 64801 | $1,350 | 3 | 2 | 1180 | 0.9 mi |
2016 S Highview Ave, Joplin, MO 64804 | $1,500 | 3 | 2 | 1300 | 0.9 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