4851 E Weeping Willow Lane, Springfield, MO 65809
3 beds • 2 baths • 1684 sqft
$285,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.96% first-year return on $59,850 initial cash invested.
-7.96%
Cash On Cash
5.26%
Cap Rate
0.81
DSCR
$1,896
Rent
-$397
Cashflow
Cash Flow
$1,896 income − $2,293 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,896
Total Expenses
$2,293
Mortgage P&I
82%
$1,552
Property Taxes
8%
$147
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0