Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 51.83% first-year return on $21,000 initial cash invested.
51.83%
Cash On Cash
18.58%
Cap Rate
2.95
DSCR
$2,330
Rent
$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.9%
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
$2,330
Total Expenses
$1,423
Mortgage P&I
23%
$525
Property Taxes
11%
$258
Home Insurance
2%
$35
PManagement
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13919 Littleborne Birdwell Ln, Houston, TX 77047 | $2,100 | 3 | 2 | 2030 | 1.1 mi |
12830 Claygate Dr, Houston, TX 77047 | $1,680 | 3 | 2.5 | 2058 | 0.2 mi |
13415 Scott St, Houston, TX 77047 | $2,450 | 3 | 2.5 | 2025 | 0.5 mi |
13413 Scott St, Houston, TX 77047 | $2,300 | 3 | 2.5 | 2025 | 0.5 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