Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.74% first-year return on $21,000 initial cash invested.
32.74%
Cash On Cash
13.93%
Cap Rate
2.3
DSCR
$1,680
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,999
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,107
Mortgage P&I
30%
$504
Property Taxes
8%
$131
Home Insurance
2%
$35
PManagement
10%
$168
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 |
|---|---|---|---|---|---|
5734 Belcrest St, Houston, TX 77033 | $1,300 | 3 | 1 | 1598 | 0.9 mi |
5634 Belneath St, Houston, TX 77033 | $1,495 | 3 | 1 | 1548 | 1.1 mi |
6114 Andwood St, Houston, TX 77087 | $1,475 | 3 | 1 | 1795 | 1.3 mi |
6203 Beldart St, Houston, TX 77087 | $1,850 | 3 | 1.5 | 1759 | 0.2 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