3945 Schiller Pl
Saint Louis, MO 63116
List Price
$80,000
Initial Investment
$21,483Purchase Price
$77,000
Down Payment
25%
Rent
$925
Total Return
$53,015
Annualized Return
31.4%
Cap Rate
9.0%
Gross Yield
14.4%
Cash Flow
$2,076
Appreciation
9.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
09/01/2017
Lease End
08/31/2020
Lot Size
3,440
HOA
None
Flood Risk
Not Required
- Owner average monthly utility costs $33.61
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,545Expenses
-$3,083Property Taxes
-$1,200Loan Payments
-$4,186Net Cash Flow
$2,076See more in Financials
Similar Listings