Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.81% first-year return on $16,590 initial cash invested.
7.81%
Cash On Cash
8.25%
Cap Rate
1.4
DSCR
$920
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$920
Total Expenses
$812
Mortgage P&I
42%
$389
Property Taxes
17%
$156
Home Insurance
3%
$28
PManagement
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9222 Sandra B St, Houston, TX 77016 | $850 | 1 | 1 | 400 | 0.3 mi |
7402 1/2 Wileyvale Rd, Houston, TX 77016 | $800 | 1 | 1 | 336 | 1.2 mi |
8814 Manus St, Apt 7, Houston, TX 77093 | $950 | 1 | 1 | 562 | 1.2 mi |
4613 Plaag St, Unit B, Houston, TX 77016 | $950 | 1 | 1 | 650 | 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