4851 E Weeping Willow Lane, Springfield, MO 65809
3 beds • 2 baths • 1684 sqft
$285,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.2% first-year return on $77,850 initial cash invested.
1.2%
Cash On Cash
7.34%
Cap Rate
1.12
DSCR
$2,844
Rent
$78
Cashflow
Cash Flow
$2,844 income − $2,766 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$2,766
Mortgage P&I
55%
$1,552
Property Taxes
5%
$147
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313