Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.42% first-year return on $23,100 initial cash invested.
8.42%
Cash On Cash
8.78%
Cap Rate
1.39
DSCR
$1,240
Rent
$162
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
6.9%
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
$1,240
Total Expenses
$1,078
Mortgage P&I
47%
$581
Property Taxes
11%
$137
Home Insurance
3%
$38
PManagement
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4045 Lucille St, Houston, TX 77026 | $1,100 | 2 | 1 | 980 | 0.5 mi |
5802 Crane St, Houston, TX 77026 | $1,350 | 2 | 1 | 1038 | 0.8 mi |
4612 Rawley St, Houston, TX 77020 | $1,300 | 2 | 1 | 936 | 0.8 mi |
4218 Hoffman St, Houston, TX 77026 | $1,300 | 2 | 1 | 912 | 0.9 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