Unlock all features! Tap here to upgrade
8491 E Mount Zion Church Rd, Hallsville, MO 65255
3 beds • 3 baths • 2016 sqft
$620,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.58% first-year return on $148k initial cash invested.
-14.58%
Cash On Cash
3.04%
Cap Rate
0.48
DSCR
$2,817
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $4,618 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$4,618
Mortgage P&I
116%
$3,258
Property Taxes
7%
$184
Home Insurance
8%
$217
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310