Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.66% first-year return on $18,060 initial cash invested.
22.66%
Cash On Cash
11.94%
Cap Rate
$1,410
Rent
$341
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,069
Mortgage P&I
32%
$445
Property Taxes
16%
$228
Home Insurance
2%
$30
PManagement
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5973 Southcrest St, Houston, TX 77033 | $1,550 | 2 | 1 | 1200 | 0.5 mi |
5414 Chennault Rd, Houston, TX 77033 | $1,400 | 2 | 1 | 1040 | 0.5 mi |
5250 Kingsbury St, Houston, TX 77021 | $1,250 | 2 | 1 | 1000 | 1 mi |
5413 Malmedy Rd, Houston, TX 77033 | $1,200 | 2 | 1 | 947 | 0.6 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