Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.86% first-year return on $18,900 initial cash invested.
26.86%
Cash On Cash
12.97%
Cap Rate
2.06
DSCR
$1,550
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,550
Total Expenses
$1,127
Mortgage P&I
30%
$472
Property Taxes
14%
$219
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5515 Flamingo Dr, Houston, TX 77033 | $1,300 | 3 | 1 | 1180 | 0.5 mi |
7730 Darnay Dr, Houston, TX 77033 | $1,300 | 3 | 1 | 1180 | 0.5 mi |
5715 Beldart St, Houston, TX 77033 | $1,600 | 3 | 1 | 1175 | 0.7 mi |
5626 Belarbor St, Houston, TX 77033 | $1,295 | 3 | 1 | 1154 | 0.4 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