Unlock all features! Tap here to upgrade
4406 Plantation Creek Dr, Missouri City, TX 77459
3 beds • 3 baths • 2542 sqft
$418,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.09% first-year return on $106k initial cash invested.
-25.09%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,008
Rent
-$2,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $4,221 expenses = $2,213 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$4,221
Mortgage P&I
107%
$2,153
Property Taxes
44%
$877
Home Insurance
8%
$152
HOA
4%
$76
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502