Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.91% first-year return on $16,590 initial cash invested.
49.91%
Cash On Cash
17.86%
Cap Rate
2.96
DSCR
$1,780
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,090
Mortgage P&I
22%
$397
Property Taxes
11%
$202
Home Insurance
2%
$28
PManagement
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5819 Hollow Pines Dr, Houston, TX 77049 | $1,700 | 3 | 2 | 1376 | 0.8 mi |
14226 Morinscott Dr, Houston, TX 77049 | $1,700 | 3 | 2 | 1400 | 1 mi |
14015 Hollow Pines Ct, Houston, TX 77049 | $1,650 | 3 | 2 | 1392 | 1.1 mi |
6239 Hollow Pines Dr, Houston, TX 77049 | $1,850 | 3 | 2 | 1402 | 1.1 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