Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.65% first-year return on $44,520 initial cash invested.
-0.65%
Cash On Cash
6.73%
Cap Rate
1.06
DSCR
$1,720
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,744
Mortgage P&I
66%
$1,127
Property Taxes
6%
$111
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5205 Gasconade Dr, Columbia, MO 65202 | $1,450 | 3 | 2 | 1400 | 0.7 mi |
2306 Tremaine Dr, Columbia, MO 65202 | $1,400 | 3 | 2 | 1536 | 0.2 mi |
4600 Wren Wood Dr, Columbia, MO 65202 | $1,750 | 3 | 2 | 1360 | 0.3 mi |
5408 Sweetgum Cir, Columbia, MO 65202 | $1,800 | 3 | 2 | 1400 | 0.8 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