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 Airbnb investment with a projected -10.86% first-year return on $107k initial cash invested.
-10.86%
Cash On Cash
4.35%
Cap Rate
0.65
DSCR
$3,345
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $4,315 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$4,315
Mortgage P&I
71%
$2,375
Property Taxes
6%
$185
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836