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 Mid-Term investment with a projected -5.77% first-year return on $66,972 initial cash invested.
-5.77%
Cash On Cash
5.41%
Cap Rate
0.83
DSCR
$2,512
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,834 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,972
Downpayment
20%
$46,640
Closing costs
1%
$2,332
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,512
Total Expenses
$2,834
Mortgage P&I
51%
$1,273
Property Taxes
7%
$175
Home Insurance
3%
$84
HOA
18%
$450
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276