Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.99% first-year return on $22,890 initial cash invested.
14.99%
Cash On Cash
10.27%
Cap Rate
$1,410
Rent
$286
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,124
Mortgage P&I
41%
$577
Property Taxes
10%
$143
Home Insurance
3%
$38
PManagement
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4913 Chennault Rd, Houston, TX 77033 | $1,250 | 3 | 1 | 1040 | 0.2 mi |
5613 Malmedy Rd, Houston, TX 77033 | $1,450 | 3 | 1 | 1052 | 0.6 mi |
5617 Malmedy Rd, Houston, TX 77033 | $1,450 | 3 | 1 | 1052 | 0.6 mi |
4814 Burma Rd, Houston, TX 77033 | $1,400 | 3 | 1 | 1096 | 0.3 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