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 Mid-Term investment with a projected -2.35% first-year return on $81,189 initial cash invested.
-2.35%
Cash On Cash
6.42%
Cap Rate
0.97
DSCR
$2,859
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $3,018 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$3,018
Mortgage P&I
58%
$1,654
Property Taxes
10%
$288
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314