Unlock all features! Tap here to upgrade
2218 Quaint Cottage Dr. ##1323, O'Fallon, MO 63368
3 beds • 3 baths • 1884 sqft
$404,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.09% first-year return on $103k initial cash invested.
-3.09%
Cash On Cash
5.72%
Cap Rate
0.94
DSCR
$3,466
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$3,731
Mortgage P&I
59%
$2,051
Property Taxes
10%
$360
Home Insurance
4%
$141
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381