1802 Overland Stage Rd, Dripping Springs, TX 78620
3 beds • 2 baths • 2432 sqft
$674,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.01% first-year return on $142k initial cash invested.
-13.01%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$3,836
Rent
-$1,536
Cashflow
Cash Flow
$3,836 income − $5,372 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,836
Total Expenses
$5,372
Mortgage P&I
89%
$3,416
Property Taxes
18%
$705
Home Insurance
6%
$236
HOA
0%
$17
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0