Unlock all features! Tap here to upgrade
3206 E Cedar Bayou Lynchburg Rd, Baytown, TX 77521
3 beds • 2 baths • 1761 sqft
$345,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.19% first-year return on $72,450 initial cash invested.
-14.19%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$2,062
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $2,919 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,062
Total Expenses
$2,919
Mortgage P&I
85%
$1,762
Property Taxes
24%
$500
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0