2120 Laguna Harbor Cove Blvd, Pt Bolivar, TX 77650
3 beds • 2 baths • 1608 sqft
$520,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 15.46% first-year return on $127k initial cash invested.
15.46%
Cash On Cash
10.75%
Cap Rate
1.72
DSCR
$7,806
Rent
$1,639
Cashflow
Cash Flow
$7,806 income − $6,167 expenses = $1,639 cash flow
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,806
Total Expenses
$6,167
Mortgage P&I
35%
$2,708
Property Taxes
7%
$578
Home Insurance
2%
$189
HOA
0%
$38
Property Management
12%
$937
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$859