3870 Fairway Dr

Florissant, MO 63033
image0

4 bd, 2 ba | 1,876 sqft | Built in 1964

slider image
slider image
slider image
List Price
$153,700

Initial Investment

$39,240

Purchase 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%
refreshReset to Default
Edit 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

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,105

Expenses

-$3,732

Property Taxes

-$3,000

Loan Payments

-$7,829

Net Cash Flow

$544

See more in Financials

Similar Listings