Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 107.56% first-year return on $9,450 initial cash invested.
107.56%
Cash On Cash
31.2%
Cap Rate
$1,760
Rent
$847
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$45,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,450
Downpayment
20%
$9,000
Closing costs
1%
$450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$913
Mortgage P&I
13%
$235
Property Taxes
12%
$204
Home Insurance
1%
$16
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7009 Lavender St, Houston, TX 77016 | $1,800 | 3 | 2 | 1036 | 0 mi |
6811 Glass St, Unit A, Houston, TX 77016 | $1,500 | 3 | 2 | 2058 | 0.3 mi |
6519 Wileyvale Rd, Houston, TX 77028 | $1,888 | 3 | 2 | 1492 | 0.4 mi |
6221 Wipprecht St, Houston, TX 77026 | $2,100 | 3 | 2 | 1640 | 0.4 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