• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
13426 Vicksburg St, Houston, TX 77015
$120,0002 beds • 1 baths • 1718 sqft

This property might be a fair Long-Term investment with a projected 5.19% first-year return on $25,200 initial cash invested.

Cash On Cash
5.19%
Cap Rate
8.12%
Rent
$1,281
Cashflow
$109
Rent Confidence:  High
Annual
$15,372
Median
$1,150
Avg
$1,209
Samples
25
Financing

Purchase Price  $120k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $25,200
Downpayment  20% $24,000
Closing costs  1% $1,200
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,281
Total Expenses  $1,172
Mortgage P&I  50% $639
Property Taxes  12% $158
Home Insurance  3% $42
PManagement  10% $128
CapEx  5% $64
Vacancy  6% $77
Maintenance  5% $64
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
114029 Mcnair St, Unit B$9502119521 mi
21202 Manor St, Apt 1$1259212.1 mi
3622 Uvalde Rd$22002220401.2 mi
41229 Evanston A St$135021.511470.5 mi
514249 Brownsville St$12502111001.6 mi
613521 Peoria St, Unit 2$1150219660.7 mi
713209 Halifax St$16003116691.4 mi
814435 Hillsboro St$6641117902 mi
91202 Manor St, Apt 3$1250219802.1 mi
101202 Manor St, Apt 2$1250219702.1 mi
11799 Normandy St, Unit C3$1213219162 mi
121101 Frankie St, Unit 1$1275217280.9 mi
1312800 Woodforest Blvd, Unit C5$1087218502.3 mi
1412800 Woodforest Blvd, Unit W0704$1029218502.3 mi
1512800 Woodforest Blvd, Unit W1102$1104218502.3 mi
1612800 Woodforest Blvd, Unit W0802$979218502.3 mi
1712800 Woodforest Blvd, Unit W0808$1104218502.3 mi
1813205 Corpus Christi St$18003114051.1 mi
1912800 Woodforest Blvd, Unit W1214$1129218502.3 mi
2012800 Woodforest Blvd, Unit W1206$1154218502.3 mi
2112800 Woodforest Blvd, Unit W1106$994218502.3 mi
2212800 Woodforest Blvd, Unit W0803$1064218502.3 mi
2312800 Woodforest Blvd, Unit W1103$1114218502.3 mi
2414039 Eagle Pass St, Apt 2$950217501.4 mi
2512800 Woodforest Blvd, Unit C1$13122211782.3 mi

Projections