Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.74% first-year return on $17,850 initial cash invested.
32.74%
Cash On Cash
14%
Cap Rate
$1,460
Rent
$487
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$973
Mortgage P&I
30%
$432
Property Taxes
9%
$131
Home Insurance
2%
$30
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2608 Mills St, Houston, TX 77026 | $1,400 | 2 | 2 | 988 | 0.8 mi |
2610 1/2 Mills St, Houston, TX 77026 | $1,400 | 2 | 2 | 988 | 0.8 mi |
2606 Mills St, Houston, TX 77026 | $1,400 | 2 | 2 | 988 | 0.8 mi |
2610 Mills St, Houston, TX 77026 | $1,250 | 2 | 2 | 988 | 0.8 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