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 Mid-Term investment with a projected -5.6% first-year return on $85,347 initial cash invested.
-5.6%
Cash On Cash
5.01%
Cap Rate
0.81
DSCR
$2,182
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,580 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,347
Downpayment
20%
$64,140
Closing costs
1%
$3,207
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$2,580
Mortgage P&I
76%
$1,651
Property Taxes
3%
$73
Home Insurance
5%
$115
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240