Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.83% first-year return on $18,900 initial cash invested.
20.83%
Cash On Cash
11.61%
Cap Rate
1.85
DSCR
$1,420
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,420
Total Expenses
$1,092
Mortgage P&I
33%
$472
Property Taxes
15%
$219
Home Insurance
2%
$32
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5422 Thrush Dr, Houston, TX 77033 | $1,450 | 3 | 1 | 1220 | 0.5 mi |
7730 Darnay Dr, Houston, TX 77033 | $1,300 | 3 | 1 | 1180 | 0.5 mi |
5515 Flamingo Dr, Houston, TX 77033 | $1,300 | 3 | 1 | 1180 | 0.5 mi |
7706 Darnay Dr, Houston, TX 77033 | $1,350 | 3 | 1 | 1172 | 0.5 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