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 Long-Term investment with a projected -16.31% first-year return on $87,864 initial cash invested.
-16.31%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$2,788
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $3,982 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,864
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,788
Total Expenses
$3,982
Mortgage P&I
77%
$2,153
Property Taxes
31%
$877
Home Insurance
5%
$152
HOA
3%
$76
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0