Unlock all features! Tap here to upgrade
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 Long-Term investment with a projected -10.52% first-year return on $61,005 initial cash invested.
-10.52%
Cash On Cash
4.36%
Cap Rate
0.71
DSCR
$1,892
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,892 income − $2,427 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,892
Total Expenses
$2,427
Mortgage P&I
79%
$1,495
Property Taxes
16%
$297
Home Insurance
5%
$103
HOA
2%
$39
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0