Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.64% first-year return on $16,800 initial cash invested.
33.64%
Cash On Cash
14.55%
Cap Rate
$1,470
Rent
$471
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$999
Mortgage P&I
29%
$425
Property Taxes
11%
$163
Home Insurance
2%
$28
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9701 Fairland Dr, Houston, TX 77051 | $1,300 | 3 | 1 | 1140 | 0.2 mi |
9317 Fairland Dr, Houston, TX 77051 | $1,792 | 3 | 1 | 1143 | 0.5 mi |
3030 Sunnydale Dr, Houston, TX 77051 | $1,500 | 3 | 1 | 1158 | 0.6 mi |
2929 Sunbeam St, Houston, TX 77051 | $1,415 | 3 | 1 | 1195 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality