Unlock all features! Tap here to upgrade
2319 W Cedar Bayou Lynchburg Rd, Baytown, TX 77521
3 beds • 2 baths • 2195 sqft
$950,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -22.02% first-year return on $218k initial cash invested.
-22.02%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$4,286
Rent
-$3,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$8,278
Mortgage P&I
110%
$4,696
Property Taxes
42%
$1,794
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471