- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
13426 Vicksburg St, Houston, TX 77015
$120,000 • 2 beds • 1 baths • 1718 sqft
This property might be a fair Long-Term investment with a projected 4.14% first-year return on $25,200 initial cash invested.
Cash On Cash
4.14%
Cap Rate
7.88%
Rent
$1,250
Signal: High
Cashflow
$87
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,200
Downpayment $24,000
Closing costs $1,200
Rehab $0
Furnishing $0
Cashflow
Total Income $1,250
Total Expenses $1,163
Mortgage P&I $639
Property Taxes $158
Home Insurance $42
PManagement $125
CapEx $62
Vacancy $75
Maintenance $62
Other $0
Google Maps with the subject property comparables is loading...