Unlock all features! Tap here to upgrade
4992 Whispering Oaks Dr, College Station, TX 77845
3 beds • 3 baths • 2876 sqft
$565,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.35% first-year return on $137k initial cash invested.
-2.35%
Cash On Cash
5.89%
Cap Rate
0.98
DSCR
$5,032
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,655
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,032
Total Expenses
$5,300
Mortgage P&I
57%
$2,845
Property Taxes
11%
$546
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554