Unlock all features! Tap here to upgrade
4117 Rocky Mountain Ct, College Station, TX 77845
3 beds • 3 baths • 2194 sqft
$428,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.95% first-year return on $89,985 initial cash invested.
-14.95%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$2,433
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $3,554 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,985
Downpayment
20%
$85,700
Closing costs
1%
$4,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$3,554
Mortgage P&I
90%
$2,183
Property Taxes
22%
$538
Home Insurance
6%
$154
HOA
2%
$46
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0