Unlock all features! Tap here to upgrade
305 S Castillos Y Diamantes St, Mission, TX 78572
3 beds • 2 baths • 1302 sqft
$225,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.96% first-year return on $47,334 initial cash invested.
-9.96%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$1,695
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,695
Total Expenses
$2,088
Mortgage P&I
66%
$1,122
Property Taxes
26%
$444
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0