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 looks like a bad Long-Term investment with a projected -5.15% first-year return on $54,474 initial cash invested.
-5.15%
Cash On Cash
5.54%
Cap Rate
0.9
DSCR
$2,050
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $2,284 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,284
Mortgage P&I
65%
$1,330
Property Taxes
14%
$287
Home Insurance
5%
$93
HOA
2%
$42
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0