Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.16% first-year return on $60,900 initial cash invested.
-5.16%
Cash On Cash
5.38%
Cap Rate
0.89
DSCR
$2,170
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,432
Mortgage P&I
67%
$1,455
Property Taxes
14%
$312
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5504 Itaska St, Saint Louis, MO 63109 | $2,200 | 3 | 2 | 1800 | 0.5 mi |
5216 Mardel Ave, Saint Louis, MO 63109 | $2,300 | 3 | 2 | 1591 | 0.5 mi |
5227 Winona Ave, Saint Louis, MO 63109 | $1,950 | 3 | 2 | 1890 | 0.4 mi |
4949 Nottingham Ave, Saint Louis, MO 63109 | $1,800 | 3 | 2 | 1574 | 0.7 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