Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.52% first-year return on $25,200 initial cash invested.
6.52%
Cash On Cash
8.28%
Cap Rate
1.33
DSCR
$1,350
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,213
Mortgage P&I
46%
$623
Property Taxes
15%
$196
Home Insurance
3%
$42
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7404 1/2 Navigation Blvd, Houston, TX 77011 | $965 | 2 | 1 | 800 | 0.4 mi |
7404 Navigation House For Rent Blvd, Unit 2X1, Houston, TX 77011 | $1,255 | 2 | 1 | 795 | 0.4 mi |
709 74th St, Houston, TX 77011 | $1,450 | 2 | 1 | 828 | 0.5 mi |
7116 Ave F, Houston, TX 77011 | $1,300 | 2 | 1 | 778 | 0.3 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