2391 Wesglen Estates Dr, Maryland Heights, MO 63043
3 beds • 2 baths • 1598 sqft
$286,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -3.13% first-year return on $60,228 initial cash invested.
-3.13%
Cash On Cash
6.38%
Cap Rate
0.98
DSCR
$2,408
Rent
-$157
Cashflow
Cash Flow
$2,408 income − $2,565 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,408
Total Expenses
$2,565
Mortgage P&I
65%
$1,562
Property Taxes
11%
$274
Home Insurance
4%
$96
HOA
0%
$8
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0