Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.02% first-year return on $23,308 initial cash invested.
18.02%
Cash On Cash
10.88%
Cap Rate
$1,520
Rent
$350
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,308
Downpayment
20%
$22,198
Closing costs
1%
$1,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,170
Mortgage P&I
38%
$580
Property Taxes
10%
$156
Home Insurance
3%
$39
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5023 Hull St, Houston, TX 77021 | $1,590 | 3 | 1 | 1202 | 0.1 mi |
5023 Enyart St, Houston, TX 77021 | $1,450 | 3 | 1 | 1247 | 0.1 mi |
5135 Yellowstone Blvd, Houston, TX 77021 | $1,499 | 3 | 1 | 1376 | 0.1 mi |
7015 Eastwood St, Houston, TX 77021 | $1,500 | 3 | 1 | 1123 | 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