2391 Wesglen Estates Dr, Maryland Heights, MO 63043
3 beds • 2 baths • 1598 sqft
$286,800
View on ZillowThis property might be a fair Mid-Term investment with a projected 6.84% first-year return on $78,228 initial cash invested.
6.84%
Cash On Cash
9%
Cap Rate
1.38
DSCR
$3,612
Rent
$446
Cashflow
Cash Flow
$3,612 income − $3,166 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$3,166
Mortgage P&I
43%
$1,562
Property Taxes
8%
$274
Home Insurance
3%
$96
HOA
0%
$8
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397