Unlock all features! Tap here to upgrade
2 Berwick At Koch Park Mnrs, Florissant, MO 63031
3 beds • 3 baths • 1728 sqft
$300,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.08% first-year return on $63,189 initial cash invested.
-12.08%
Cash On Cash
4.44%
Cap Rate
0.67
DSCR
$1,906
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $2,542 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,906
Total Expenses
$2,542
Mortgage P&I
87%
$1,654
Property Taxes
15%
$288
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0