Bank owned
4159 Ashby Ave
St. Louis, MO 63115 · Penrose
2 units, 4 beds2 baths2,170 sqftBuilt 1922
List price
$51,000
Comps value $85,500· 17% under after repairs
71Solid
Estimated cash flow
$1,176/mo
At $51,000 with 20% down at 6.60%, this nets $1,176 a month. You would put in $31,730.
- Cash-on-cash
- 44%
- Cap rate
- 24.3%
- DSCR
- 5.51
- Voucher rent
- $2,280
Where each month's rent goes
- Mortgage$261
- Taxes$89
- Insurance$230
- Running costs$524
- You keep$1,176
Try different terms
Offer price$51,000
Down payment20% · $10,200
Interest rate6.60%
Payment standard 110% of FMR, this authority's rate
Repairs$20,000
Max offer to keep $300/mo: $170,500$119,500 of room