771 Double Mountain Rd, College Station, TX 77845
3 beds • 3 baths • 1611 sqft
$304,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.34% first-year return on $64,008 initial cash invested.
-15.34%
Cash On Cash
3.88%
Cap Rate
0.58
DSCR
$2,055
Rent
-$818
Cashflow
Cash Flow
$2,055 income − $2,873 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,008
Downpayment
20%
$60,960
Closing costs
1%
$3,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,055
Total Expenses
$2,873
Mortgage P&I
83%
$1,700
Property Taxes
24%
$488
Home Insurance
5%
$108
HOA
2%
$42
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0