Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.66% first-year return on $20,999 initial cash invested.
27.66%
Cash On Cash
12.78%
Cap Rate
2.11
DSCR
$1,540
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,995
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,999
Downpayment
20%
$19,999
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,056
Mortgage P&I
33%
$504
Property Taxes
8%
$117
Home Insurance
2%
$35
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 |
|---|---|---|---|---|---|
1611 De Soto St, Houston, TX 77091 | $2,400 | 2 | 1 | 1072 | 0.9 mi |
2122 W Little York Rd, Houston, TX 77091 | $1,000 | 2 | 1 | 888 | 0.5 mi |
8114 Double Ave Unit C, Houston, TX 77088 | $1,695 | 2 | 2 | 1126 | 0.8 mi |
6725 Bunche Dr, Houston, TX 77091 | $1,100 | 2 | 1 | 700 | 0.6 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