Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.56% first-year return on $27,300 initial cash invested.
11.56%
Cash On Cash
9.37%
Cap Rate
1.57
DSCR
$2,070
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$1,807
Mortgage P&I
31%
$648
Property Taxes
28%
$574
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
706 Scenic Dr, Baytown, TX 77521 | $2,399 | 4 | 2 | 2273 | 0.2 mi |
701 Inwood Dr, Baytown, TX 77521 | $2,025 | 4 | 2 | 2312 | 0 mi |
3008 Columbia St, Baytown, TX 77521 | $1,900 | 4 | 2 | 2102 | 0.4 mi |
601 N Pruett St, Baytown, TX 77520 | $2,250 | 4 | 2 | 2500 | 1.1 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