Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.28% first-year return on $43,071 initial cash invested.
1.28%
Cash On Cash
6.56%
Cap Rate
1.15
DSCR
$2,040
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,071
Downpayment
20%
$41,020
Closing costs
1%
$2,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,994
Mortgage P&I
48%
$974
Property Taxes
20%
$416
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11202 Verlaine Dr, Houston, TX 77065 | $2,145 | 3 | 2 | 2025 | 0.1 mi |
11203 Verlaine Dr, Houston, TX 77065 | $1,900 | 3 | 2 | 2031 | 0.1 mi |
11346 Angelique Dr, Houston, TX 77065 | $1,800 | 3 | 2 | 2031 | 0.2 mi |
13627 Montaigne Dr, Houston, TX 77065 | $1,845 | 3 | 2 | 1990 | 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