219 Waterford Crossing Dr, Dardenne Prairie, MO 63368
3 beds • 4 baths • 3400 sqft
$381,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.89% first-year return on $98,115 initial cash invested.
-6.89%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$2,848
Rent
-$563
Cashflow
Cash Flow
$2,848 income − $3,411 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,115
Downpayment
20%
$76,300
Closing costs
1%
$3,815
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$3,411
Mortgage P&I
69%
$1,954
Property Taxes
12%
$338
Home Insurance
5%
$138
HOA
0%
$13
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313