Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.94% first-year return on $31,479 initial cash invested.
10.94%
Cash On Cash
9.25%
Cap Rate
1.49
DSCR
$1,850
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,563
Mortgage P&I
42%
$776
Property Taxes
14%
$255
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5406 Carousel Cir, Baytown, TX 77521 | $1,865 | 3 | 2 | 1592 | 0.4 mi |
4019 Spurwing Ln, Baytown, TX 77521 | $2,000 | 3 | 2 | 1494 | 1.1 mi |
3931 Barnacle Ct, Baytown, TX 77521 | $2,100 | 3 | 2 | 1601 | 1.1 mi |
3217 Ripple Creek Cir, Baytown, TX 77521 | $1,950 | 3 | 2 | 1380 | 0.8 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