Unlock all features! Tap here to upgrade
2 Berwick At Wildflower Manors, Wentzville, MO 63385
3 beds • 3 baths • 1728 sqft
$306,900
View on ZillowThis property might be a fair Long-Term investment with a projected 0.37% first-year return on $64,449 initial cash invested.
0.37%
Cash On Cash
6.84%
Cap Rate
1.1
DSCR
$2,697
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $2,677 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,697
Total Expenses
$2,677
Mortgage P&I
59%
$1,594
Property Taxes
10%
$274
Home Insurance
4%
$107
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0