Unlock all features! Tap here to upgrade
1301 Cave Springs Estate Dr, Saint Peters, MO 63376
3 beds • 3 baths • 1572 sqft
$297,700
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.11% first-year return on $80,517 initial cash invested.
5.11%
Cash On Cash
7.97%
Cap Rate
1.32
DSCR
$3,316
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $2,973 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,517
Downpayment
20%
$59,540
Closing costs
1%
$2,977
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$2,973
Mortgage P&I
45%
$1,502
Property Taxes
7%
$238
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365