Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.54% first-year return on $22,050 initial cash invested.
24.54%
Cash On Cash
12.49%
Cap Rate
$1,720
Rent
$451
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,269
Mortgage P&I
32%
$556
Property Taxes
13%
$229
Home Insurance
2%
$37
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3934 Zephyr St, Houston, TX 77021 | $1,900 | 3 | 2 | 1234 | 0.1 mi |
6502 Sidney St, Houston, TX 77021 | $1,475 | 3 | 2 | 1232 | 0.4 mi |
6504 Sidney St, Houston, TX 77021 | $1,475 | 3 | 2 | 1216 | 0.4 mi |
3722 Yellowstone Blvd, Houston, TX 77021 | $1,780 | 3 | 2 | 1216 | 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