Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.14% first-year return on $21,000 initial cash invested.
23.14%
Cash On Cash
12.13%
Cap Rate
$1,470
Rent
$405
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,065
Mortgage P&I
36%
$532
Property Taxes
8%
$115
Home Insurance
2%
$35
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 |
|---|---|---|---|---|---|
14002 Forest Knoll St, Unit 1/2, Houston, TX 77049 | $1,500 | 2 | 1 | 885 | 2.8 mi |
13002 Bamboo Forest Trl, Houston, TX 77044 | $1,600 | 2 | 2 | 1244 | 3.3 mi |
8430 Round Rock Dr, Apt 1, Houston, TX 77049 | $1,200 | 2 | 1 | 850 | 2.5 mi |
8430 Round Rock Dr, Apt 5, Houston, TX 77049 | $1,255 | 2 | 1 | 850 | 2.5 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