Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.54% first-year return on $24,150 initial cash invested.
9.54%
Cash On Cash
9.13%
Cap Rate
1.44
DSCR
$1,510
Rent
$192
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,510
Total Expenses
$1,318
Mortgage P&I
40%
$607
Property Taxes
18%
$277
Home Insurance
3%
$40
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8453 Howard Dr, Unit A, Houston, TX 77017 | $1,300 | 2 | 1 | 1200 | 1.3 mi |
708 Ave A, South Houston, TX 77587 | $1,500 | 2 | 1 | 1108 | 1.8 mi |
601 Main St, Unit B, Pasadena, TX 77506 | $1,750 | 2 | 1 | 1106 | 1.8 mi |
601 Main St, Unit A, Pasadena, TX 77506 | $1,750 | 2 | 1 | 1106 | 1.8 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