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 could be a profitable Mid-Term investment with a projected 10.12% first-year return on $82,449 initial cash invested.
10.12%
Cash On Cash
9.58%
Cap Rate
1.54
DSCR
$4,046
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $3,351 expenses = $695 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$3,351
Mortgage P&I
39%
$1,594
Property Taxes
7%
$274
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445