Unlock all features! Tap here to upgrade
120 Cedar Springs Blvd, Sulphur Springs, TX 75482
3 beds • 2 baths • 2422 sqft
$279,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $76,695 initial cash invested.
-0.27%
Cash On Cash
6.99%
Cap Rate
1.06
DSCR
$2,856
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $2,873 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$2,873
Mortgage P&I
54%
$1,532
Property Taxes
10%
$272
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314