Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 53.79% first-year return on $15,750 initial cash invested.
53.79%
Cash On Cash
18.86%
Cap Rate
$1,850
Rent
$706
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,144
Mortgage P&I
21%
$381
Property Taxes
14%
$257
Home Insurance
1%
$26
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11703 Segrest Dr, Houston, TX 77047 | $1,650 | 3 | 1 | 1500 | 1 mi |
3118 Dacca Dr, Houston, TX 77051 | $1,500 | 3 | 1 | 1388 | 0.1 mi |
3025 Chimira Ln, Houston, TX 77051 | $1,495 | 3 | 1 | 1246 | 0.5 mi |
10818 Carlton Dr, Houston, TX 77047 | $1,699 | 3 | 1 | 1246 | 0.7 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