Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 120.5% first-year return on $9,660 initial cash invested.
120.5%
Cash On Cash
33.91%
Cap Rate
$1,690
Rent
$970
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$45,999
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,660
Downpayment
20%
$9,200
Closing costs
1%
$460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$720
Mortgage P&I
15%
$246
Property Taxes
1%
$20
Home Insurance
1%
$16
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4592 Dunnam Rd, Houston, TX 77365 | $985 | 2 | 1 | 672 | 1.4 mi |
3535 Harden Holly Rd, Houston, TX 77365 | $1,100 | 2 | 2 | 930 | 0 mi |
3517 Morningside St, Porter, TX 77365 | $850 | 1 | 1 | 0.1 mi | |
3315 Rockdale Dr, Porter, TX 77365 | $1,550 | 3 | 1.5 | 1460 | 1.2 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