15414 Baker Meadow Loop, College Station, TX 77845
3 beds • 2 baths • 1352 sqft
$289,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.66% first-year return on $60,795 initial cash invested.
-10.66%
Cash On Cash
4.77%
Cap Rate
0.73
DSCR
$2,075
Rent
-$540
Cashflow
Cash Flow
$2,075 income − $2,615 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,075
Total Expenses
$2,615
Mortgage P&I
76%
$1,587
Property Taxes
16%
$335
Home Insurance
5%
$103
HOA
2%
$50
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0