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 might be a fair Mid-Term investment with a projected 0.57% first-year return on $65,334 initial cash invested.
0.57%
Cash On Cash
6.68%
Cap Rate
1.12
DSCR
$2,542
Rent
$31
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
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$2,511
Mortgage P&I
44%
$1,122
Property Taxes
17%
$444
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280