Jefferson City, MO


$ 110,000 - Buy & Hold

3.0 bd | 2.0 ba | 1,480 sqft | 1965 | $ 1,100 Rent

IRR
18.58 %
Yield-on-Cost
7.95 %
Cash on Cash
13.21 %
Net Monthly Cashflow
$324

Description

This four sided brick home located on the East end of Jefferson City is ready for your finishing touches. Hardwoods through much of the main level add charm and ease of maintenance. Loads of natural light streams in all day long from ample windows. Enjoy the patio in the backyard this Summer conveniently located off the kitchen.


Buy & Hold Analysis

  • IRR: 18.58 %
  • Net Cashflow: $ 3,886
  • Rehab Est: $ 0
  • Cap Rate: 7.95 %
  • Monthly Rent: $ 1,100
  • ARV: $ 110,000
  • Cash on Cash: 13.21 %
  • Taxes: $ 957

Financial Analysis

  • Loan Amnt: $ 82,500
  • All-in Cost: $ 111,925
  • Debt Coverage Ratio: 7.95 %
  • Total Out of Pocket: $ 29,425
  • Monthly Mortgage: $ 418

Expense Assumptions

  • Prop Insurance: $ 880,000
  • Vacancy: $ 660
  • Prop Mgmt Fee: $ 1,320
  • Maintenance: $ 660
  • Capex: $ 0

Financing Assumptions

  • Cash Purchase: No
  • Loan Term: 360 months
  • Down Payment: 25.00 %
  • Points: 1.00
  • Interest Rate: 4.50 %
  • Interest only loan: No

Other Assumptions

  • Closing Cost: $ 1,100
  • Rental Holding Period: 4


Contact An Agent About This Property