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 Long-Term investment with a projected -20.95% first-year return on $252k initial cash invested.
-20.95%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$3,860
Rent
-$4,399
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
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,860
Total Expenses
$8,259
Mortgage P&I
154%
$5,928
Property Taxes
24%
$907
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5976 Rain Meadow Dr, College Station, TX 77845 | $4,750 | 4 | 4.5 | 3354 | 1.2 mi |
4813 Crystal Ridge Ct, College Station, TX 77845 | $4,750 | 4 | 4.5 | 3498 | 2.7 mi |
5455 Millstone Dr, College Station, TX 77845 | $5,000 | 4 | 4 | 3200 | 1 mi |
4159 Shallow Creek Loop, College Station, TX 77845 | $2,800 | 4 | 3.5 | 2966 | 1.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 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