Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.24% first-year return on $27,300 initial cash invested.
22.24%
Cash On Cash
11.6%
Cap Rate
1.92
DSCR
$1,930
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,424
Mortgage P&I
34%
$655
Property Taxes
12%
$222
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25982 Lantern St, New Caney, TX 77357 | $1,990 | 3 | 2 | 1900 | 0.2 mi |
19127 Pinewood Grove Trl, Roman Forest, TX 77357 | $1,765 | 3 | 2 | 1801 | 1.4 mi |
19139 Pinewood Grove Trl, Roman Forest, TX 77357 | $1,740 | 3 | 2 | 1801 | 1.4 mi |
19160 Pinewood Grove Trl, New Caney, TX 77357 | $1,995 | 3 | 2 | 1801 | 1.4 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