3870 Fairway Dr
Florissant, MO 63033
List Price
$153,700
Initial Investment
$39,240Purchase Price
$144,000
Down Payment
25%
Rent
$1,325
Total Return
$81,122
Annualized Return
25.7%
Cap Rate
6.2%
Gross Yield
11.0%
Cash Flow
$544
Appreciation
9.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/01/2017
Lease End
06/30/2021
Lot Size
11,561
HOA
None
Flood Risk
Not Required
- 6.0% cap rate with $8,500 in year one net cash flow
- Close proximity to commuter routes
- Family style 4/2 with 2-car garage
- 3 star neighborhood
Buy It Now: Offers at list price include an American Home Shield home warranty.
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,105Expenses
-$3,732Property Taxes
-$3,000Loan Payments
-$7,829Net Cash Flow
$544See more in Financials
Similar Listings