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 Mid-Term investment with a projected -21.33% first-year return on $290k initial cash invested.
-21.33%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,311
Rent
-$5,157
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
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,959
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,311
Total Expenses
$9,468
Mortgage P&I
152%
$6,538
Property Taxes
23%
$1,012
Home Insurance
11%
$454
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474