Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.88% first-year return on $34,167 initial cash invested.
2.88%
Cash On Cash
7.32%
Cap Rate
1.19
DSCR
$1,610
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,167
Downpayment
20%
$32,540
Closing costs
1%
$1,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,528
Mortgage P&I
52%
$831
Property Taxes
13%
$210
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
730 Loyola Dr, Florissant, MO 63031 | $1,725 | 3 | 2 | 1092 | 0.1 mi |
740 Hazelvalley Dr, Hazelwood, MO 63042 | $1,550 | 3 | 2 | 1150 | 0.1 mi |
115 Brower Dr, Florissant, MO 63031 | $1,831 | 3 | 2 | 1064 | 0.6 mi |
4 Sharon Ct, Florissant, MO 63031 | $1,900 | 3 | 2 | 1108 | 1.2 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