Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.94% first-year return on $16,779 initial cash invested.
9.94%
Cash On Cash
8.89%
Cap Rate
$940
Rent
$139
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$940
Total Expenses
$801
Mortgage P&I
43%
$406
Property Taxes
13%
$123
Home Insurance
3%
$28
PManagement
10%
$94
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1721 Granger St, Houston, TX 77020 | $780 | 1 | 1 | 470 | 0.5 mi |
2300 1/2 Hutton St, Houston, TX 77026 | $750 | 1 | 1 | 0.1 mi | |
1903 Wipprecht St, Houston, TX 77020 | $1,200 | 1 | 1 | 0.7 mi | |
4715 Liberty Rd, Houston, TX 77026 | $650 | 1 | 1 | 420 | 0.5 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