Unlock all features! Tap here to upgrade
2633 Plantation Point Unit A, Saint Charles, MO 63303
3 beds • 2 baths • 1175 sqft
$233,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.21% first-year return on $48,972 initial cash invested.
-18.21%
Cash On Cash
3.16%
Cap Rate
0.48
DSCR
$1,675
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $2,418 expenses = $743 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,972
Downpayment
20%
$46,640
Closing costs
1%
$2,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,675
Total Expenses
$2,418
Mortgage P&I
76%
$1,273
Property Taxes
10%
$175
Home Insurance
5%
$84
HOA
27%
$450
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0