Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.22% first-year return on $17,850 initial cash invested.
34.22%
Cash On Cash
14.91%
Cap Rate
2.37
DSCR
$2,050
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$1,541
Mortgage P&I
22%
$445
Property Taxes
25%
$507
Home Insurance
1%
$30
HOA
1%
$27
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12502 Advance Dr, Houston, TX 77065 | $2,400 | 3 | 2 | 1915 | 0.2 mi |
12410 Pantano Dr, Houston, TX 77065 | $2,300 | 3 | 2 | 1915 | 0.3 mi |
12414 Aste Ln, Houston, TX 77065 | $1,995 | 3 | 2 | 1915 | 0.3 mi |
12319 Campos Dr, Houston, TX 77065 | $2,000 | 3 | 2 | 1895 | 0.4 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