Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 69.01% first-year return on $13,650 initial cash invested.
69.01%
Cash On Cash
22.3%
Cap Rate
3.54
DSCR
$1,650
Rent
$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$865
Mortgage P&I
21%
$341
Property Taxes
4%
$73
Home Insurance
1%
$23
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
29311 Lazy Pine Dr, Unit A, Huffman, TX 77336 | $1,300 | 2 | 1 | 900 | 1.7 mi |
29303B Lazy Pine Dr, Huffman, TX 77336 | $1,800 | 2 | 2 | 1056 | 1.6 mi |
25126 Faraway Ln, Huffman, TX 77336 | $1,500 | 2 | 2 | 980 | 1.8 mi |
28407 Islington Dr, Huffman, TX 77336 | $1,850 | 3 | 2 | 1206 | 0.9 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