Saint Joseph, MO
$ 120,000 - Buy & Hold
7.0 bd | 3.0 ba | 4,305 sqft | 1900
IRR
0.00 %
Yield-on-Cost
0.00 %
Cash on Cash
0.00 %
Net Monthly Cashflow
$0
Description
Fantastic triplex, two three bedroom units and a one bedroom unit. One unit has been renovated nicely with new carpet, paint, flooring, updated kitchen and new stainless appliances. The roof was redone in 2018. The tenants pay gas and electric. Verify rents as these rents are for illustrative purposes only.
Buy & Hold Analysis
- IRR: 0.00 %
- Net Cashflow: $ 0
- Rehab Est: $ 30,000
- Cap Rate: 0.00 %
- Monthly Rent: $ 0
- ARV: $ 120,000
- Cash on Cash: 0.00 %
- Taxes: $ 3,720
Financial Analysis
- Loan Amnt: $ 112,500
- All-in Cost: $ 152,400
- Debt Coverage Ratio: 0.00 %
- Total Out of Pocket: $ 39,900
- Monthly Mortgage: $ 648
Expense Assumptions
- Prop Insurance: $ 660
- Vacancy: $ 0
- Prop Mgmt Fee: $ 0
- Maintenance: $ 0
- Capex: $ 0
Financing Assumptions
- Cash Purchase: No
- Loan Term: 360 months
- Down Payment: 25.00 %
- Points: 0.00
- Interest Rate: 5.63 %
- Interest only loan: No
Other Assumptions
- Closing Cost: $ 2,400
- Rental Holding Period: 36