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 -30.28% first-year return on $83,898 initial cash invested.
-30.28%
Cash On Cash
-2.08%
Cap Rate
-0.35
DSCR
$0
Rent
-$2,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,117 expenses = $2,117 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
$0
Total Expenses
$2,117
Mortgage P&I
15720000%
$1,572
Property Taxes
3830000%
$383
Home Insurance
1120000%
$112
HOA
500000%
$50
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0