Unlock all features! Tap here to upgrade
236 N Catamount Boulevard, Branson West, MO 65737
3 beds • 2 baths • 1341 sqft
$320,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.6% first-year return on $67,347 initial cash invested.
-13.6%
Cash On Cash
3.6%
Cap Rate
0.58
DSCR
$1,455
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,455 income − $2,218 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,347
Downpayment
20%
$64,140
Closing costs
1%
$3,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,455
Total Expenses
$2,218
Mortgage P&I
113%
$1,651
Property Taxes
5%
$73
Home Insurance
8%
$115
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0