Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 58.57% first-year return on $17,640 initial cash invested.
58.57%
Cash On Cash
19.76%
Cap Rate
3.28
DSCR
$2,000
Rent
$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$84,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,640
Downpayment
20%
$16,800
Closing costs
1%
$840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,139
Mortgage P&I
21%
$422
Property Taxes
8%
$168
Home Insurance
1%
$29
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 |
|---|---|---|---|---|---|
4517 White Rock St, Houston, TX 77051 | $1,800 | 4 | 2 | 1608 | 0.2 mi |
4726 Angleton St, Houston, TX 77033 | $1,800 | 4 | 2 | 1652 | 0.7 mi |
5122 Myrtlewood St, Houston, TX 77033 | $1,900 | 4 | 2 | 1764 | 0.7 mi |
8621 Lee Otis St, Houston, TX 77051 | $1,795 | 4 | 2 | 1520 | 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