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 Long-Term investment with a projected -11.19% first-year return on $119k initial cash invested.
-11.19%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$3,355
Rent
-$1,107
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
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,355
Total Expenses
$4,462
Mortgage P&I
85%
$2,845
Property Taxes
16%
$546
Home Insurance
6%
$198
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0