1802 Overland Stage Rd, Dripping Springs, TX 78620
3 beds • 2 baths • 2432 sqft
$674,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $160k initial cash invested.
-4.33%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$5,754
Rent
-$576
Cashflow
Cash Flow
$5,754 income − $6,330 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,754
Total Expenses
$6,330
Mortgage P&I
59%
$3,416
Property Taxes
12%
$705
Home Insurance
4%
$236
HOA
0%
$17
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633