Unlock all features! Tap here to upgrade
3802 Wild Horse Creek Ct, College Station, TX 77845
3 beds • 2 baths • 1209 sqft
$259,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.6% first-year return on $72,474 initial cash invested.
4.6%
Cash On Cash
8.01%
Cap Rate
1.3
DSCR
$3,075
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $2,797 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$2,797
Mortgage P&I
43%
$1,330
Property Taxes
9%
$287
Home Insurance
3%
$93
HOA
1%
$42
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338