Unlock all features! Tap here to upgrade
1726 Interstate Highway 45 N, Huntsville, TX 77320
3 beds • 2 baths • 2525 sqft
$1,595,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -27.11% first-year return on $335k initial cash invested.
-27.11%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$2,130
Rent
-$7,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$9,696
Mortgage P&I
370%
$7,887
Property Taxes
33%
$698
Home Insurance
26%
$558
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0