Unlock all features! Tap here to upgrade
2711 Quail Valley East Dr, Missouri City, TX 77489
3 beds • 2 baths • 1652 sqft
$280,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.8% first-year return on $58,800 initial cash invested.
-11.8%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$1,797
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $2,375 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,797
Total Expenses
$2,375
Mortgage P&I
80%
$1,435
Property Taxes
20%
$361
Home Insurance
5%
$98
HOA
1%
$13
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0