Unlock all features! Tap here to upgrade
1895 S Forrest Heights Avenue, Springfield, MO 65809
3 beds • 2 baths • 1864 sqft
$323,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.63% first-year return on $85,914 initial cash invested.
-2.63%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$2,712
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,900
Mortgage P&I
60%
$1,639
Property Taxes
7%
$197
Home Insurance
4%
$117
HOA
1%
$27
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298