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 Mid-Term investment with a projected -23.92% first-year return on $353k initial cash invested.
-23.92%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$3,195
Rent
-$7,034
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
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$10,229
Mortgage P&I
247%
$7,887
Property Taxes
22%
$698
Home Insurance
17%
$558
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351