Unlock all features! Tap here to upgrade
2757 Saint Beulah Chapel Rd, Montgomery, TX 77316
3 beds • 3 baths • 2308 sqft
$6,750,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -28.99% first-year return on $1436k initial cash invested.
-28.99%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$3,536
Rent
-$34,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$6750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1436k
Downpayment
20%
$1350k
Closing costs
1%
$67,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$38,210
Mortgage P&I
965%
$34,132
Property Taxes
15%
$515
Home Insurance
67%
$2,362
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389