Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.8% first-year return on $20,790 initial cash invested.
16.8%
Cash On Cash
10.95%
Cap Rate
1.76
DSCR
$2,000
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,709
Mortgage P&I
26%
$512
Property Taxes
32%
$642
Home Insurance
2%
$35
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
223 Sidney St, Unit 2, Houston, TX 77003 | $2,000 | 2 | 2 | 1050 | 0.2 mi |
117 Jenkins St, Houston, TX 77003 | $2,000 | 2 | 2 | 1012 | 0.2 mi |
405 Grace St, Houston, TX 77003 | $2,200 | 2 | 2 | 1120 | 0.4 mi |
216 N Edgewood St, Houston, TX 77011 | $2,100 | 2 | 2 | 1148 | 0.5 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