2806 Shadowcreek Dr
Florissant, MO 63031
List Price
$99,900
Initial Investment
$27,018Purchase Price
$96,500
Down Payment
25%
Rent
$1,000
Total Return
$54,413
Annualized Return
26.5%
Cap Rate
7.7%
Gross Yield
12.4%
Cash Flow
$1,581
Appreciation
8.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/12/2021
Lease End
02/28/2022
Lot Size
8,163
HOA
None
Flood Risk
Not Required
- Seller recently made repairs on home, view inspection documents for more info
- Brand New HVAC
- Newer water heater
- New roof with 10 year warranty
- New Kitchen and appliances
- All new flooring
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,400Expenses
-$2,973Property Taxes
-$1,600Loan Payments
-$5,246Net Cash Flow
$1,581See more in Financials
Similar Listings