Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.89% first-year return on $15,750 initial cash invested.
43.89%
Cash On Cash
16.96%
Cap Rate
2.73
DSCR
$1,910
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,334
Mortgage P&I
20%
$388
Property Taxes
20%
$391
Home Insurance
1%
$26
HOA
2%
$31
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9218 Dawnfields Dr, Houston, TX 77064 | $2,000 | 3 | 2 | 1575 | 0.2 mi |
10210 Rippling Fields Dr, Houston, TX 77064 | $1,975 | 3 | 2 | 1580 | 0.9 mi |
10414 Hidden Moon Dr, Houston, TX 77064 | $1,900 | 3 | 2 | 1581 | 0.9 mi |
11507 Stone Bridge Dr, Houston, TX 77064 | $2,000 | 3 | 2 | 1590 | 0.9 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