Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.09% first-year return on $22,470 initial cash invested.
28.09%
Cash On Cash
12.91%
Cap Rate
2.14
DSCR
$1,740
Rent
$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,470
Downpayment
20%
$21,400
Closing costs
1%
$1,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,214
Mortgage P&I
31%
$538
Property Taxes
11%
$187
Home Insurance
2%
$37
PManagement
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11007 Tamworth Dr, Houston, TX 77016 | $1,250 | 4 | 1.5 | 1025 | 0.1 mi |
7626 Rhobell St, Houston, TX 77016 | $2,100 | 4 | 2 | 1156 | 1.4 mi |
5918 Guadalupe St, Houston, TX 77016 | $1,600 | 4 | 2 | 1238 | 0.8 mi |
11122 Dalebrook Dr, Houston, TX 77016 | $1,800 | 4 | 1.5 | 1166 | 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