Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.08% first-year return on $20,790 initial cash invested.
14.08%
Cash On Cash
10%
Cap Rate
1.61
DSCR
$1,340
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,096
Mortgage P&I
38%
$514
Property Taxes
15%
$199
Home Insurance
3%
$35
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5006 Ridgeway Dr, Houston, TX 77033 | $1,100 | 2 | 1 | 837 | 0.4 mi |
5603 Northridge Dr, Houston, TX 77033 | $1,390 | 2 | 1 | 850 | 0.2 mi |
4817 Van Fleet St, Houston, TX 77033 | $1,275 | 2 | 1 | 728 | 0.7 mi |
5622 Beldart St, Houston, TX 77033 | $1,255 | 2 | 1 | 1002 | 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