Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.42% first-year return on $31,500 initial cash invested.
24.42%
Cash On Cash
12.34%
Cap Rate
1.96
DSCR
$2,270
Rent
$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$1,629
Mortgage P&I
35%
$788
Property Taxes
9%
$198
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5007 Brittany Downs Dr, Cottleville, MO 63304 | $1,800 | 3 | 2 | 1534 | 1.1 mi |
4540 Cambrook Dr, Saint Charles, MO 63304 | $2,100 | 3 | 2 | 1580 | 1.7 mi |
220 Pheasant Point Blvd, O'fallon, MO 63368 | $1,950 | 3 | 2 | 1720 | 3 mi |
1121 Running Waters Dr, Saint Charles, MO 63304 | $2,185 | 3 | 2 | 1483 | 1.5 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