2120 Laguna Harbor Cove Blvd, Pt Bolivar, TX 77650
3 beds • 2 baths • 1608 sqft
$520,000
View on ZillowThis property might be a fair Long-Term investment with a projected 3.73% first-year return on $109k initial cash invested.
3.73%
Cash On Cash
7.63%
Cap Rate
1.22
DSCR
$5,204
Rent
$339
Cashflow
Cash Flow
$5,204 income − $4,865 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,204
Total Expenses
$4,865
Mortgage P&I
52%
$2,708
Property Taxes
11%
$578
Home Insurance
4%
$189
HOA
1%
$38
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0