Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.36% first-year return on $23,100 initial cash invested.
24.36%
Cash On Cash
12.39%
Cap Rate
$1,830
Rent
$469
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,361
Mortgage P&I
31%
$575
Property Taxes
15%
$271
Home Insurance
2%
$38
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4313 E Toliver St, Houston, TX 77016 | $1,250 | 3 | 1.5 | 1408 | 1.2 mi |
1014 King St, Houston, TX 77022 | $1,900 | 3 | 1 | 1254 | 1.5 mi |
3002 Bostic St, Houston, TX 77093 | $1,500 | 3 | 1 | 1080 | 0.4 mi |
1809 Eubanks St, Houston, TX 77093 | $2,000 | 3 | 2 | 1500 | 0.4 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