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 Long-Term investment with a projected -20.92% first-year return on $130k initial cash invested.
-20.92%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$1,878
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $4,148 expenses = $2,270 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$4,148
Mortgage P&I
173%
$3,258
Property Taxes
10%
$184
Home Insurance
12%
$217
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0