Unlock all features! Tap here to upgrade
4236 N Castle Oaks Boulevard, Strafford, MO 65757
3 beds • 2 baths • 2055 sqft
$424,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.32% first-year return on $89,229 initial cash invested.
-15.32%
Cash On Cash
3.79%
Cap Rate
0.57
DSCR
$2,121
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $3,260 expenses = $1,139 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,121
Total Expenses
$3,260
Mortgage P&I
112%
$2,375
Property Taxes
9%
$185
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0