Unlock all features! Tap here to upgrade
2042 Silent Spring Dr, Maryland Heights, MO 63043
3 beds • 3 baths • 1362 sqft
$233,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -0.95% first-year return on $67,035 initial cash invested.
-0.95%
Cash On Cash
6.43%
Cap Rate
1.06
DSCR
$3,150
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,203 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,035
Downpayment
20%
$46,700
Closing costs
1%
$2,335
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$3,203
Mortgage P&I
37%
$1,178
Property Taxes
7%
$220
Home Insurance
3%
$93
HOA
6%
$200
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788