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 Airbnb investment with a projected -29.19% first-year return on $1436k initial cash invested.
-29.19%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$4,008
Rent
-$34,924
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
$4,008
Total Expenses
$38,932
Mortgage P&I
852%
$34,132
Property Taxes
13%
$515
Home Insurance
59%
$2,362
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002