Unlock all features! Tap here to upgrade
3827 Clobourne Crossing Ln, Friendswood, TX 77546
3 beds • 3 baths • 2353 sqft
$379,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.16% first-year return on $79,779 initial cash invested.
-17.16%
Cash On Cash
3.43%
Cap Rate
0.51
DSCR
$2,355
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $3,496 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$3,496
Mortgage P&I
90%
$2,109
Property Taxes
25%
$595
Home Insurance
6%
$133
HOA
2%
$46
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0