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 might be a fair Mid-Term investment with a projected 1.49% first-year return on $150k initial cash invested.
1.49%
Cash On Cash
6.87%
Cap Rate
1.14
DSCR
$6,213
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,213 income − $6,026 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,213
Total Expenses
$6,026
Mortgage P&I
51%
$3,177
Property Taxes
8%
$513
Home Insurance
3%
$210
HOA
0%
$13
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$683