Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.57% first-year return on $21,000 initial cash invested.
32.57%
Cash On Cash
14.12%
Cap Rate
2.34
DSCR
$2,090
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.4%
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
$2,090
Total Expenses
$1,520
Mortgage P&I
24%
$503
Property Taxes
20%
$415
Home Insurance
2%
$35
HOA
1%
$25
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6718 Sutton Meadows Dr, Houston, TX 77086 | $1,900 | 4 | 2.5 | 2177 | 1.5 mi |
10106 Lost Trail St, Houston, TX 77088 | $1,900 | 4 | 2.5 | 2424 | 0.6 mi |
5902 Pincay Oaks St, Houston, TX 77088 | $1,950 | 4 | 2.5 | 2047 | 0.9 mi |
5919 Logancrest Ln, Houston, TX 77086 | $2,175 | 4 | 2.5 | 2084 | 1.3 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