Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.24% first-year return on $35,700 initial cash invested.
4.24%
Cash On Cash
7.75%
Cap Rate
1.25
DSCR
$1,830
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,704
Mortgage P&I
48%
$880
Property Taxes
16%
$287
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2107 Jones Rd, Baytown, TX 77521 | $1,500 | 3 | 2 | 1255 | 0.9 mi |
5121 Parsley St, Baytown, TX 77521 | $1,595 | 3 | 2 | 1314 | 1.8 mi |
4435 Plumeria Ave, Baytown, TX 77521 | $1,805 | 3 | 2 | 1295 | 1.7 mi |
7010 Dahlia Rd, Baytown, TX 77521 | $2,000 | 3 | 2 | 1336 | 1.6 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