Unlock all features! Tap here to upgrade
1034 S Kingshighway Blvd, Saint Louis, MO 63110
3 beds • 6 baths • 12500 sqft
$3,950,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -27.36% first-year return on $848k initial cash invested.
-27.36%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,264
Rent
-$19,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $22,587 expenses = $19,323 out of pocket
Investment Breakdown
|
Purchase Price
$3950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$848k
Downpayment
20%
$790k
Closing costs
1%
$39,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$22,587
Mortgage P&I
604%
$19,714
Property Taxes
12%
$380
Home Insurance
42%
$1,382
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359