Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.22% first-year return on $19,740 initial cash invested.
23.22%
Cash On Cash
12.15%
Cap Rate
$1,440
Rent
$382
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$94,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,740
Downpayment
20%
$18,800
Closing costs
1%
$940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,058
Mortgage P&I
35%
$498
Property Taxes
11%
$153
Home Insurance
2%
$33
PManagement
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5727 Peacock St, Houston, TX 77033 | $1,650 | 3 | 1 | 1391 | 0.3 mi |
5707 Belcrest St, Houston, TX 77033 | $1,550 | 3 | 1 | 1278 | 0.9 mi |
5530 Elm Springs Dr, Houston, TX 77048 | $1,200 | 3 | 1 | 1265 | 0.8 mi |
8606 Saint Lo Rd, Houston, TX 77033 | $1,345 | 3 | 1 | 1443 | 0.5 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