Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.29% first-year return on $25,200 initial cash invested.
5.29%
Cash On Cash
7.99%
Cap Rate
1.28
DSCR
$1,300
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,189
Mortgage P&I
48%
$623
Property Taxes
14%
$186
Home Insurance
3%
$42
PManagement
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8206 Sandra St, Houston, TX 77016 | $1,295 | 2 | 1 | 1084 | 1.8 mi |
9118 Spaulding St, Houston, TX 77016 | $1,195 | 2 | 1 | 958 | 1.4 mi |
4428 Shelton Rd, Houston, TX 77093 | $1,600 | 2 | 1 | 1156 | 1 mi |
3903 Kinkaid St, Houston, TX 77093 | $1,200 | 2 | 1 | 910 | 1 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