Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.34% first-year return on $24,150 initial cash invested.
10.34%
Cash On Cash
8.8%
Cap Rate
1.49
DSCR
$1,380
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,172
Mortgage P&I
41%
$566
Property Taxes
15%
$207
Home Insurance
3%
$40
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7343 Forrestal St, Houston, TX 77033 | $1,275 | 2 | 1 | 1138 | 0.5 mi |
5517 Malmedy Rd, Houston, TX 77033 | $1,000 | 2 | 1 | 1050 | 0.9 mi |
5914 Southmund St, Houston, TX 77033 | $1,300 | 2 | 1 | 1050 | 0.9 mi |
5622 Beldart St, Houston, TX 77033 | $1,255 | 2 | 1 | 1002 | 0.9 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