Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.04% first-year return on $29,400 initial cash invested.
12.04%
Cash On Cash
9.09%
Cap Rate
1.53
DSCR
$1,490
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,195
Mortgage P&I
46%
$692
Property Taxes
5%
$68
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
401 N Byers Ave, Joplin, MO 64801 | $1,000 | 3 | 2 | 1709 | 1.9 mi |
315 N Connor Ave, Joplin, MO 64801 | $1,400 | 3 | 2 | 1659 | 1.9 mi |
116 Zachary Ln, Carl Junction, MO 64834 | $1,950 | 3 | 2 | 1615 | 1.8 mi |
1501 South St, Joplin, MO 64801 | $1,575 | 3 | 2 | 1600 | 1.8 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