Hermitage II Plan, Elm Crossing,Saint Charles,MO,63301

Investment Highlights

Rental property for sale in Saint Charles at Hermitage II Plan, Elm Crossing, Saint Charles, MO, 63301 priced at $402,900 pairs $3,359/mo rent with $850/mo cash flow after a $1,972/mo payment. Total monthly income equals $3,359/mo, and annual cash flow comes to $10,198/yr on $133,561 invested. Return on cash invested is 27.54% in year one, and rental yield stands at 10% on a $402,900 basis. Equity gained on principal adds $2,600/yr, and 5% annual appreciation accumulates to $111,314 by year five. Five-year ROI measures 143.84% and total cumulative return in cash reaches $192,110. For financing, Ziffy Mortgage’s DSCR program evaluates $3,359/mo property income against a $1,972/mo payment instead of your W2s, 1099s, or Tax returns.