Unlock all features! Tap here to upgrade
4371 Palmer Plantation Dr, Missouri City, TX 77459
3 beds • 3 baths • 2215 sqft
$328,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.75% first-year return on $86,901 initial cash invested.
-18.75%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,271
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,901
Downpayment
20%
$65,620
Closing costs
1%
$3,281
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,271
Total Expenses
$3,629
Mortgage P&I
71%
$1,605
Property Taxes
32%
$733
Home Insurance
5%
$119
HOA
4%
$81
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568