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 Mid-Term investment with a projected -6.41% first-year return on $110k initial cash invested.
-6.41%
Cash On Cash
5.13%
Cap Rate
0.81
DSCR
$3,932
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $4,522 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$4,522
Mortgage P&I
59%
$2,315
Property Taxes
17%
$672
Home Insurance
4%
$154
HOA
1%
$44
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433