← All properties
Property details
Beds5
Baths2
Square feet1,378
Year built1967
Property typeSingle Family
CountySt. Louis County
Proforma Turnkey End Buyer
Cash on Cash15.24%
Cap Rate9.41%
IRR28.45%
DSCR1.81x
ARV$210,000
Equity$12,000
Purchase & Financing
| Purchase price | $198,000 |
| Closing costs | $3,960 |
| Down payment (25%) | $49,500 |
| Loan amount | $148,500 |
| Loan points | $2,970 |
| Interest rate | 6.00% |
| Loan term | 30 years |
| Total out of pocket | $56,430 |
Income & Expenses
| Monthly | Annual | |
|---|---|---|
| Gross rent | $2,050 | $24,600 |
| Vacancy | ($41) | ($492) |
| Property taxes | ($217) | ($2,600) |
| Insurance | ($125) | ($1,500) |
| Maintenance | ($60) | ($723) |
| Net operating income | $1,607 | $19,285 |
| Mortgage (P&I) | ($890) | ($10,684) |
| Net cash flow | $717 | $8,601 |
View full proforma & projections
Projections are based on current rent, taxes, insurance and financing assumptions and are estimates only. Verify all figures independently before investing.
About this property
Recently rehabbed at the end of a quiet street! Very rare property and opportunity! Act now because it will go quick! We can have it rented shortly.
*FREE PROPERTY MANAGEMENT FOR THE FIRST 12 MONTHS! After that it is 8% monthly management fee.