Unlock all features! Tap here to upgrade
4161 Shallow Creek Loop, College Station, TX 77845
3 beds • 2 baths • 1589 sqft
$313,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -3.48% first-year return on $83,898 initial cash invested.
-3.48%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$3,604
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $3,847 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$3,847
Mortgage P&I
44%
$1,572
Property Taxes
11%
$383
Home Insurance
3%
$112
HOA
1%
$50
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901