Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.95% first-year return on $19,950 initial cash invested.
29.95%
Cash On Cash
13.65%
Cap Rate
2.17
DSCR
$1,690
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,192
Mortgage P&I
30%
$499
Property Taxes
13%
$222
Home Insurance
2%
$33
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6410 Storey Dr, Houston, TX 77396 | $1,750 | 3 | 1 | 1214 | 2.2 mi |
5919 Bender Rd, Humble, TX 77396 | $1,200 | 3 | 1.5 | 1078 | 1 mi |
6202 Springhaven Dr, Houston, TX 77396 | $1,800 | 3 | 2 | 1366 | 0.8 mi |
6111 Nueces Park Rd, Trlr 45, Humble, TX 77396 | $1,400 | 3 | 2 | 1216 | 2.6 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