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 Long-Term investment with a projected -11.92% first-year return on $84,840 initial cash invested.
-11.92%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$2,311
Rent
-$843
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
$84,840
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,311
Total Expenses
$3,154
Mortgage P&I
89%
$2,051
Property Taxes
16%
$360
Home Insurance
6%
$141
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0