Unlock all features! Tap here to upgrade
14954 Claymont Estates Dr, Chesterfield, MO 63017
3 beds • 4 baths • 3305 sqft
$630,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.68% first-year return on $132k initial cash invested.
-7.68%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$4,142
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $4,990 expenses = $848 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,142
Total Expenses
$4,990
Mortgage P&I
77%
$3,177
Property Taxes
12%
$513
Home Insurance
5%
$210
HOA
0%
$13
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0