Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 53.97% first-year return on $9,450 initial cash invested.
53.97%
Cash On Cash
19.87%
Cap Rate
3.3
DSCR
$1,870
Rent
$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$45,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,450
Downpayment
20%
$9,000
Closing costs
1%
$450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,445
Mortgage P&I
12%
$226
Property Taxes
1%
$16
Home Insurance
1%
$16
HOA
37%
$700
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
807 Northaire Dr, Houston, TX 77073 | $1,865 | 4 | 2 | 1530 | 0.5 mi |
16039 Imperial Forest Ln, Houston, TX 77073 | $1,545 | 4 | 2 | 1525 | 0.5 mi |
1119 Joshua Tree Ln, Houston, TX 77073 | $2,050 | 4 | 2 | 1754 | 0.2 mi |
16355 Royal Fort Ln, Houston, TX 77073 | $1,785 | 4 | 2 | 1395 | 0.3 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