Unlock all features! Tap here to upgrade
106 EAGLE CREEK RANCH BLVD, Floresville, TX 78114
3 beds • 3 baths • 1856 sqft
$649,999
View on ZillowThis property looks like a bad Long-Term investment with a projected -23.88% first-year return on $137k initial cash invested.
-23.88%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$1,900
Rent
-$2,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $4,616 expenses = $2,716 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$4,616
Mortgage P&I
179%
$3,404
Property Taxes
26%
$485
Home Insurance
12%
$228
HOA
0%
$5
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0