Unlock all features! Tap here to upgrade
12119 Champions Forest Dr, Mont Belvieu, TX 77535
3 beds • 2 baths • 1878 sqft
$440,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.17% first-year return on $92,400 initial cash invested.
-16.17%
Cash On Cash
3.28%
Cap Rate
0.52
DSCR
$2,621
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,621 income − $3,866 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,621
Total Expenses
$3,866
Mortgage P&I
88%
$2,315
Property Taxes
26%
$672
Home Insurance
6%
$154
HOA
2%
$44
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0