Unlock all features! Tap here to upgrade
377 BUFFALO SPRINGS RD, New Braunfels, TX 78132
3 beds • 3 baths • 2113 sqft
$1,295,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.91% first-year return on $272k initial cash invested.
-25.91%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$2,874
Rent
-$5,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,874
Total Expenses
$8,751
Mortgage P&I
227%
$6,538
Property Taxes
35%
$1,012
Home Insurance
16%
$454
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0