219 Waterford Crossing Dr, Dardenne Prairie, MO 63368
3 beds • 4 baths • 3400 sqft
$381,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.55% first-year return on $80,115 initial cash invested.
-15.55%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$1,899
Rent
-$1,038
Cashflow
Cash Flow
$1,899 income − $2,937 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,115
Downpayment
20%
$76,300
Closing costs
1%
$3,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,899
Total Expenses
$2,937
Mortgage P&I
103%
$1,954
Property Taxes
18%
$338
Home Insurance
7%
$138
HOA
1%
$13
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0