Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.57% first-year return on $10,500 initial cash invested.
68.57%
Cash On Cash
22.15%
Cap Rate
3.66
DSCR
$1,420
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$820
Mortgage P&I
18%
$252
Property Taxes
13%
$181
Home Insurance
1%
$18
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4428 Shelton Rd, Houston, TX 77093 | $1,600 | 2 | 1 | 1156 | 1 mi |
9118 Spaulding St, Houston, TX 77016 | $1,195 | 2 | 1 | 958 | 1.4 mi |
3903 Kinkaid St, Houston, TX 77093 | $1,200 | 2 | 1 | 910 | 1.2 mi |
10441 Bucknell Rd, Houston, TX 77016 | $1,250 | 2 | 1 | 802 | 0.2 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