Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.67% first-year return on $18,879 initial cash invested.
17.67%
Cash On Cash
10.95%
Cap Rate
1.74
DSCR
$1,400
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,122
Mortgage P&I
34%
$472
Property Taxes
18%
$254
Home Insurance
2%
$32
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4634 Clover St, Houston, TX 77051 | $1,250 | 3 | 1 | 1028 | 0.4 mi |
4929 Paula St, Houston, TX 77033 | $1,400 | 3 | 1 | 989 | 0.4 mi |
4922 Alvin St, Houston, TX 77033 | $1,295 | 3 | 1 | 1050 | 0.2 mi |
5418 Myrtlewood St, Houston, TX 77033 | $1,297 | 3 | 1 | 992 | 0.6 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