816 Craters Of The Moon Blvd, Pflugerville, TX 78660
3 beds • 3 baths • 1404 sqft
$290,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.94% first-year return on $79,005 initial cash invested.
-0.94%
Cash On Cash
6.39%
Cap Rate
1.03
DSCR
$2,838
Rent
-$62
Cashflow
Cash Flow
$2,838 income − $2,900 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,900
Mortgage P&I
53%
$1,495
Property Taxes
10%
$297
Home Insurance
4%
$103
HOA
1%
$39
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312