Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.51% first-year return on $22,050 initial cash invested.
15.51%
Cash On Cash
10.47%
Cap Rate
1.69
DSCR
$1,760
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,475
Mortgage P&I
31%
$543
Property Taxes
23%
$401
Home Insurance
2%
$37
HOA
2%
$36
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11738 Steamboat Springs Dr, Houston, TX 77067 | $1,700 | 3 | 2 | 1490 | 0.1 mi |
11922 Sulphur Springs Dr, Houston, TX 77067 | $2,000 | 3 | 2 | 1480 | 0.3 mi |
11815 Winter Park St, Houston, TX 77067 | $1,735 | 3 | 2 | 1560 | 0.3 mi |
11502 Dovedale Ct, Houston, TX 77067 | $1,595 | 3 | 2 | 1558 | 0.6 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