Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.68% first-year return on $18,690 initial cash invested.
18.68%
Cash On Cash
11.31%
Cap Rate
$1,450
Rent
$291
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,690
Downpayment
20%
$17,800
Closing costs
1%
$890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,159
Mortgage P&I
33%
$476
Property Taxes
19%
$276
Home Insurance
2%
$31
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1114 Wellington St, Houston, TX 77076 | $1,450 | 2 | 1 | 877 | 1 mi |
114 Treasure Dr, Houston, TX 77076 | $1,175 | 2 | 1 | 830 | 0.4 mi |
601 Rittenhouse St, Houston, TX 77076 | $1,500 | 2 | 1 | 800 | 1.1 mi |
160 Keel St, Houston, TX 77076 | $1,290 | 2 | 1 | 735 | 0.2 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