2403 Fruit Station Drive, Mountain Grove, MO 65711
3 beds • 2 baths • 1710 sqft
$272,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.24% first-year return on $75,120 initial cash invested.
-0.24%
Cash On Cash
6.56%
Cap Rate
1.06
DSCR
$2,372
Rent
-$15
Cashflow
Cash Flow
$2,372 income − $2,387 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,387
Mortgage P&I
59%
$1,408
Property Taxes
3%
$77
Home Insurance
4%
$95
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261