771 Double Mountain Rd, College Station, TX 77845
3 beds • 3 baths • 1611 sqft
$304,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $82,008 initial cash invested.
-4.43%
Cash On Cash
5.98%
Cap Rate
0.89
DSCR
$3,082
Rent
-$303
Cashflow
Cash Flow
$3,082 income − $3,385 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,008
Downpayment
20%
$60,960
Closing costs
1%
$3,048
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$3,385
Mortgage P&I
55%
$1,700
Property Taxes
16%
$488
Home Insurance
4%
$108
HOA
1%
$42
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339