18105 E 11th Terrace Ct N, Independence, MO 64056
3 beds • 3 baths • 1846 sqft
$285,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.1% first-year return on $59,850 initial cash invested.
-14.1%
Cash On Cash
3.88%
Cap Rate
0.6
DSCR
$1,703
Rent
-$703
Cashflow
Cash Flow
$1,703 income − $2,406 expenses = $703 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,703
Total Expenses
$2,406
Mortgage P&I
90%
$1,539
Property Taxes
19%
$325
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0