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 Mid-Term investment with a projected -6.77% first-year return on $97,779 initial cash invested.
-6.77%
Cash On Cash
5.36%
Cap Rate
0.81
DSCR
$3,532
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $4,084 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$4,084
Mortgage P&I
60%
$2,109
Property Taxes
17%
$595
Home Insurance
4%
$133
HOA
1%
$46
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389