Unlock all features! Tap here to upgrade
4848 Close Quarters Cir, College Station, TX 77845
4 beds • 5 baths • 3899 sqft
$1,200,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.65% first-year return on $276k initial cash invested.
-19.65%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$5,264
Rent
-$4,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,264
Total Expenses
$9,783
Mortgage P&I
113%
$5,928
Property Taxes
17%
$907
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,316
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Aggieland Retreat | $8,067 | $884 | 4 | 3 | 1.9 mi |
Getaway! 4 King beds & 4 Baths full of amenities | $3,860 | $423 | 4 | 4 | 3.97 mi |
4/2 - 7min to A&M, entertainment patio, EV charger | $2,792 | $306 | 4 | 3 | 3.75 mi |
2 story retreat in Aggieland | $2,135 | $234 | 4 | 3 | 3.53 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality