Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.21% first-year return on $24,150 initial cash invested.
14.21%
Cash On Cash
10.12%
Cap Rate
1.6
DSCR
$1,540
Rent
$286
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,254
Mortgage P&I
39%
$607
Property Taxes
13%
$207
Home Insurance
3%
$40
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
749 Rosie St, Houston, TX 77091 | $1,350 | 2 | 1 | 872 | 0.2 mi |
6329 W Montgomery Rd, Houston, TX 77091 | $1,650 | 2 | 2 | 1100 | 0.4 mi |
786 Fair St, Houston, TX 77088 | $1,350 | 2 | 1 | 884 | 0.9 mi |
917 S Victory Dr, Houston, TX 77088 | $1,550 | 2 | 2 | 1054 | 0.8 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