Unlock all features! Tap here to upgrade
1694 Gruene Vineyard Crossing, New Braunfels, TX 78130
3 beds • 3 baths • 1377 sqft
$479,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.36% first-year return on $119k initial cash invested.
-16.36%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$2,913
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$4,530
Mortgage P&I
80%
$2,326
Property Taxes
29%
$851
Home Insurance
6%
$168
HOA
7%
$194
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320