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 Mid-Term investment with a projected -5.7% first-year return on $108k initial cash invested.
-5.7%
Cash On Cash
5.09%
Cap Rate
0.83
DSCR
$3,650
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $4,163 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,700
Closing costs
1%
$4,285
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,650
Total Expenses
$4,163
Mortgage P&I
60%
$2,183
Property Taxes
15%
$538
Home Insurance
4%
$154
HOA
1%
$46
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402