Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.29% first-year return on $62,370 initial cash invested.
-6.29%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$2,270
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,370
Downpayment
20%
$59,400
Closing costs
1%
$2,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$2,597
Mortgage P&I
65%
$1,476
Property Taxes
17%
$380
Home Insurance
5%
$104
HOA
2%
$46
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1274 Garden Village Dr, Florissant, MO 63031 | $1,800 | 3 | 2 | 1.3 mi | |
2428 Central Parkway Dr, Florissant, MO 63031 | $1,750 | 3 | 2 | 1.7 mi | |
770 Redwing Dr, Florissant, MO 63031 | $1,600 | 3 | 2 | 2 mi | |
3814 Melstone Ct, Florissant, MO 63034 | $2,900 | 3 | 2.5 | 3030 | 0.3 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