2403 Fruit Station Drive, Mountain Grove, MO 65711
3 beds • 2 baths • 1710 sqft
$272,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.61% first-year return on $57,120 initial cash invested.
-8.61%
Cash On Cash
4.75%
Cap Rate
0.76
DSCR
$1,581
Rent
-$410
Cashflow
Cash Flow
$1,581 income − $1,991 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,581
Total Expenses
$1,991
Mortgage P&I
89%
$1,408
Property Taxes
5%
$77
Home Insurance
6%
$95
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0