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 Long-Term investment with a projected -11.33% first-year return on $67,914 initial cash invested.
-11.33%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$1,808
Rent
-$641
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
$67,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,808
Total Expenses
$2,449
Mortgage P&I
91%
$1,639
Property Taxes
11%
$197
Home Insurance
6%
$117
HOA
1%
$27
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0