Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.86% first-year return on $16,800 initial cash invested.
21.86%
Cash On Cash
11.5%
Cap Rate
1.91
DSCR
$1,180
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,180 income − $874 expenses = $306 cash flow
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
$1,180
Total Expenses
$874
Mortgage P&I
34%
$402
Property Taxes
12%
$137
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7214 W Knoll St, Houston, TX 77028 | $1,050 | 2 | 1 | 768 | 1 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 |
7202 Ne Shotwell St NE, Houston, TX 77028 | $1,100 | 2 | 1 | 864 | 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