Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.46% first-year return on $18,900 initial cash invested.
33.46%
Cash On Cash
14.52%
Cap Rate
$1,610
Rent
$527
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,083
Mortgage P&I
30%
$482
Property Taxes
9%
$151
Home Insurance
2%
$32
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5028 Falls St, Houston, TX 77026 | $1,799 | 2 | 2 | 1295 | 0.1 mi |
4827 Shreveport Blvd, Houston, TX 77028 | $1,000 | 2 | 1 | 1664 | 1.1 mi |
4124 Vaughn St, Unit B, Houston, TX 77016 | $1,700 | 2 | 2 | 1100 | 1.3 mi |
4124 Vaughn St, Unit A, Houston, TX 77016 | $1,700 | 2 | 2 | 1100 | 1.3 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