Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.7% first-year return on $45,444 initial cash invested.
4.7%
Cash On Cash
7.71%
Cap Rate
1.26
DSCR
$2,150
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,444
Downpayment
20%
$43,280
Closing costs
1%
$2,164
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$1,972
Mortgage P&I
51%
$1,105
Property Taxes
11%
$239
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13 Cricket Ct, Florissant, MO 63033 | $2,405 | 4 | 3 | 1560 | 0.4 mi |
2295 Montagne Dr, Florissant, MO 63033 | $1,805 | 4 | 3 | 1728 | 0.7 mi |
3835 Salvation Rd, Florissant, MO 63034 | $2,055 | 4 | 3 | 1482 | 1.5 mi |
2185 Cottontail Dr, Florissant, MO 63033 | $1,945 | 4 | 3 | 1924 | 0.6 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