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 Mid-Term investment with a projected -4.29% first-year return on $77,850 initial cash invested.
-4.29%
Cash On Cash
5.74%
Cap Rate
0.89
DSCR
$2,554
Rent
-$278
Cashflow
Cash Flow
$2,554 income − $2,832 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,832
Mortgage P&I
60%
$1,539
Property Taxes
13%
$325
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281