Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.5% first-year return on $16,800 initial cash invested.
23.5%
Cash On Cash
11.86%
Cap Rate
1.97
DSCR
$1,210
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,210
Total Expenses
$881
Mortgage P&I
33%
$402
Property Taxes
11%
$137
Home Insurance
2%
$28
PManagement
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5014 Boicewood St, Houston, TX 77016 | $1,250 | 2 | 1 | 768 | 0.6 mi |
8312 Lavender St, Unit A, Houston, TX 77016 | $1,150 | 2 | 1 | 783 | 0.3 mi |
8516 Spaulding St, Houston, TX 77016 | $1,050 | 2 | 1 | 708 | 0.7 mi |
8514 Spaulding St, Houston, TX 77016 | $1,050 | 2 | 1 | 708 | 0.7 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