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 Mid-Term investment with a projected -17.41% first-year return on $155k initial cash invested.
-17.41%
Cash On Cash
2.36%
Cap Rate
0.37
DSCR
$2,850
Rent
-$2,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $5,092 expenses = $2,242 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$5,092
Mortgage P&I
119%
$3,404
Property Taxes
17%
$485
Home Insurance
8%
$228
HOA
0%
$5
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314