Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.33% first-year return on $20,790 initial cash invested.
10.33%
Cash On Cash
9.15%
Cap Rate
1.47
DSCR
$1,250
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,071
Mortgage P&I
41%
$514
Property Taxes
16%
$198
Home Insurance
3%
$35
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10441 Bucknell Rd, Houston, TX 77016 | $1,250 | 2 | 1 | 802 | 0.1 mi |
6311 Bluestone Dr, Houston, TX 77016 | $1,600 | 2 | 1 | 796 | 1.2 mi |
5014 Boicewood St, Houston, TX 77016 | $1,250 | 2 | 1 | 768 | 1.5 mi |
6715 Hopper Rd, Houston, TX 77016 | $995 | 2 | 1 | 857 | 1.6 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