St. Louis Turnkey Single Family $378 Monthly Cash Flow
6225 Wagner Ave St. Louis

Beautiful single family home built in 2000 and recently
renovated. 3 bedrooms and 2 bath with a new kitchen,
carpets, paint, bath tile and fixtures and more upgrades.
Property is leased at $1,100 with property management
in place. Property comes with a 1 year home warranty.

Sales Price $69,500
ARV $95,000
Down Payment $13,900
Rental Income $995
P&I Payment(30yr @5%) $298.47
Taxes Monthly $139.66
Property Management(10%) $99.50
Insurance $51.56
Vacancy Rate Allowance(5%) $49.75
Maintenance Allowance(5%) $49.75
Total Monthly Debt Service $688.69
Monthly Cash Flow $306.31
Net Annual Cash Flow $3,675.72
Cash on Cash Return26%
*Principal and Interest payment based on 20% down payment amortized over 30 years at 5%. Total monthly debt service includes P&I payment, taxes, insurance, property management, vacancy and maintenance allowances. Every effort has been made to ensure accuracy of figures. Investors are encouraged to perform their own due diligence.