Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.39% first-year return on $47,880 initial cash invested.
6.39%
Cash On Cash
7.48%
Cap Rate
1.35
DSCR
$2,320
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$2,065
Mortgage P&I
45%
$1,050
Property Taxes
14%
$332
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6513 Knox St, Houston, TX 77091 | $2,100 | 4 | 2.5 | 1773 | 0.2 mi |
774 Dillard St, Houston, TX 77091 | $2,630 | 4 | 2.5 | 1800 | 0.5 mi |
6520 Couch St, Houston, TX 77091 | $2,800 | 4 | 3 | 2105 | 0.2 mi |
6806 Arabella St, Houston, TX 77091 | $2,150 | 4 | 2.5 | 1910 | 0.1 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