Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.48% first-year return on $16,779 initial cash invested.
44.48%
Cash On Cash
16.9%
Cap Rate
$1,570
Rent
$622
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$948
Mortgage P&I
27%
$425
Property Taxes
6%
$88
Home Insurance
2%
$28
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9611 Bertwood St, Houston, TX 77016 | $1,600 | 3 | 1 | 1277 | 1.4 mi |
10526 Hollyglen Dr, Houston, TX 77016 | $1,485 | 3 | 1 | 1307 | 1.8 mi |
2817 Rosemary Ln, Houston, TX 77093 | $1,550 | 3 | 1 | 1232 | 1.5 mi |
2618 Schilder Dr, Houston, TX 77093 | $1,500 | 3 | 1.5 | 1265 | 0.8 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