Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.12% first-year return on $44,100 initial cash invested.
-2.12%
Cash On Cash
6.39%
Cap Rate
1.01
DSCR
$1,840
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,918
Mortgage P&I
60%
$1,104
Property Taxes
14%
$262
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1405 Willowbrook Dr, Florissant, MO 63033 | $1,750 | 3 | 2 | 1839 | 1.3 mi |
15415 Jost Main St, Florissant, MO 63034 | $2,215 | 3 | 2 | 1676 | 1.3 mi |
15415 Jost Main St, Old, Jamestown, MO 63034 | $2,900 | 3 | 2 | 1676 | 1.3 mi |
2819 Chapel View Dr, Florissant, MO 63031 | $1,880 | 3 | 2 | 1578 | 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