Unlock all features! Tap here to upgrade
2308 N North Ranch Estates Blvd, New Braunfels, TX 78130
3 beds • 2 baths • 1738 sqft
$333,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.79% first-year return on $88,098 initial cash invested.
-0.79%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$3,369
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$3,427
Mortgage P&I
49%
$1,653
Property Taxes
15%
$509
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371