On market
14027 Kenwood Rd
St. Louis, MO 63115 · Penrose
3 beds1.5 baths1,370 sqftBuilt 1924
Asking price
$39,900
Comps value $59,000· 7% under after repairs
67Solid
Estimated cash flow
$677/mo
At $39,900 with 20% down at 6.60%, this nets $677 a month. You would put in $24,177.
- Cash-on-cash
- 34%
- Cap rate
- 19.2%
- DSCR
- 4.32
- Voucher rent
- $1,434
Where each month's rent goes
- Mortgage$204
- Taxes$63
- Insurance$161
- Running costs$330
- You keep$677
Try different terms
Offer price$39,900
Down payment20% · $7,980
Interest rate6.60%
Payment standard 110% of FMR, this authority's rate
Repairs$15,000
Max offer to keep $300/mo: $100,000$60,100 of room