ABCDEFGHIJKLMNOPQRSTUVWXY
1
2
3
4
5
6
7
816-406-0044
8
9
Property Details
10
Street Address
1724 N 22nd St
11
City, State, Zip
St. Joe, MO 64505
12
Property TypeSF
13
Year Built1902
14
Living Sq Ft1300
15
Beds3
16
Baths1
17
ClassB+
18
19
Price$118,000.00
20
Price Per Sq Ft $90.77
21
22
Financial Indicators
IncomeMonthlyAnnually
23
Debt Cover Ratio1.50Gross Rent$1,095.00$13,140.00
24
Annual Gross Rent Multi8.98Vacancy Loss$54.75$657.00
25
Monthly Gross Rent Multi
107.76Operating Income$1,040.25$12,483.00
26
Capitalization Rate7.77%
27
Cash on Cash Return17.37%ExpensesMonthlyAnnually
28
Total Return on Invest60.00%Property Tax$83.50$1,002.00
29
Rent Ratio0.93%Insurance$50.00$600.00
30
Management$87.60$1,051.20
31
AssumptionsAdvertising$0.00$0.00
32
RE Appreciation Rate5%HOA$0.00$0.00
33
Vacancy Rate5%Maintenance$54.75$657.00
34
Management Fee8%Misc.$0.00$0.00
35
Maintenance %5%Operating Expense$275.85$3,310.20
36
37
Mortgage InfoNet PerformanceMonthlyAnnually
38
Loan Value85%Net Operating Income$764.40$9,172.80
39
Downpayment$17,700.00Debt Service$508.21$6,098.46
40
Loan Amount$100,300.00Cash Flow$256.19$3,074.34
41
Terms360Principal Reduction$137.12$1,645.49
42
Interest Rate**4.50%1st Year Appreciation$491.67$5,900.00
43
Mortgage Payment$508.21Gross Equity Income$884.99$10,619.83
44
45
*These are projections only performance is not guaranteed. All investments have risk and investors should do their own due diligence.
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100