Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 55.77% first-year return on $15,750 initial cash invested.
55.77%
Cash On Cash
19.22%
Cap Rate
3.19
DSCR
$1,850
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,118
Mortgage P&I
20%
$377
Property Taxes
13%
$235
Home Insurance
1%
$26
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6221 Wipprecht St, Houston, TX 77026 | $2,100 | 3 | 2 | 1640 | 0.4 mi |
4030 Reid St, Houston, TX 77026 | $1,875 | 3 | 2 | 1680 | 0.4 mi |
4513 Cavalcade St, Houston, TX 77026 | $1,790 | 3 | 2 | 1595 | 0.8 mi |
2512 Melbourne St, Houston, TX 77026 | $2,300 | 3 | 2 | 1624 | 1.2 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