15414 Baker Meadow Loop, College Station, TX 77845
3 beds • 2 baths • 1352 sqft
$289,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.29% first-year return on $78,795 initial cash invested.
-0.29%
Cash On Cash
7.01%
Cap Rate
1.07
DSCR
$3,112
Rent
-$19
Cashflow
Cash Flow
$3,112 income − $3,131 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$3,131
Mortgage P&I
51%
$1,587
Property Taxes
11%
$335
Home Insurance
3%
$103
HOA
2%
$50
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342