St Robert Investment Property

Welcome!  |  Join for Free!   
Real Estate Investment Property

Your Premier Source for Turnkey Cash Flow Investment Property

Saint Robert, Missouri

New Duplexes with 11% Down Payment!
  • Up to $35,000 instant equity.
  • Strong job and population growth.
  • Rapid population growth trend expected
      to continue for the next 5-10 years.
  • The "business hub" of Pulaski County.
  • New construction -- very low maintenance.
  • 3-Year appreciation forecast of 10.8%.
 Saint Robert, Missouri Investment Property
 Recommend this on Google

Download the FREE Investment Report

First Name:
Primary Email:

(Report opens in a new window.)

 

CURRENT INVENTORY Rent Guarantee

New Construction Duplexes, St Robert
8 Photos
Home for sale: New Construction Duplexes, St Robert, MO
   		 Market Value: $205,000 Rental Income: $1,650
Price: $167,500 Property Tax: $110
Bedrooms: 4 Insurance/HOA: $100
Baths: 4 Property Mgmt: $132
Size: 2,870  Cash Flow (NOI): $1,308
Built: 2012 Cap Rate: 9.4%
Parking: 2 car att. Rent/Value Ratio: 0.8%
Leased: DealGrader™: 9.1
11% down-payment financing available.  Call for details.
New Construction Fourplexes, St Robert
3 Photos
Home for sale: New Construction Fourplexes, St Robert, MO
   		 Market Value: $245,000 Rental Income: $2,660
Price: $215,000 Property Tax: $140
Bedrooms: 4 Insurance/HOA: $147
Baths: 4 Property Mgmt: $266
Size: 2,560  Cash Flow (NOI): $2,107
Built: 2012 Cap Rate: 11.8%
Parking: Carports Rent/Value Ratio: 1.1%
Leased: DealGrader™: 9.1
13% down-payment financing available.  Call for details.  Note: water & sewer are ~$140/month.

Basic Purchase Information
Est. Property Value $
Purchase Price $
Down Payment (%) $
Equity at Purchase $

Mortgage Calculations
Interest Rate (%)
Down Payment (%)
Loan Term (Fixed)
Loan Amount: $, Loan Term: yrs, Interest Rate: %
Monthly Payment $
Annual Payment $

Cash at Closing
Loan Amount $
Down Payment (%) $
Closing Costs (%) $
Total Cash Required $
 
* Blue boxes can be changed.

Financial Performance Summary
Cap Rate (Year 1)
Cash on Cash Return
Total Equity at Year 5 $

Calculation Assumptions
Rental Income (Monthly) $
Property Taxes $
Insurance $
Homeowners Assoc. $
Management Fee (%)
Maintenance Reserve (%)
Appreciation Rate (%)
Vacancy Allowance (%)
Rental Income Increase (%)
Property Tax Increase (%)
Closing Costs (%)
Closing Costs (Sale) (%)

Cash Flow and Equity Accumulation
CASH-FLOW YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Gross Scheduled Income
Vacancy Allowance
Total Operating Income
Property Taxes
Insurance
Homeowners Association
Maintenance Reserve
Property Management
minus Total Operating Expenses
Net Operating Income
minus Mortgage Expense
GROSS CASH FLOW
 
EQUITY ACCUMULATION YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Property Value
(Mortgage Balance)
EQUITY (WEALTH)
 
TAX BENEFIT YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Depreciation
Mortgage Interest
 
FINANCIAL PERFORMANCE YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 20 YEAR 30
Capitalization (Cap) Rate
Cash on Cash Return (COC)
Return on Investment (ROI)
Internal Rate of Return (IRR)