Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.59% first-year return on $23,079 initial cash invested.
20.59%
Cash On Cash
11.46%
Cap Rate
1.84
DSCR
$1,670
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,274
Mortgage P&I
34%
$570
Property Taxes
14%
$231
Home Insurance
2%
$38
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
234 W Rocky Creek Rd, Houston, TX 77076 | $1,700 | 2 | 1 | 1688 | 0.8 mi |
6220 Beall St, Houston, TX 77091 | $1,500 | 2 | 2 | 1602 | 0.2 mi |
904 Mansfield St, Houston, TX 77091 | $1,475 | 2 | 1 | 1026 | 0.6 mi |
225 W Spreading Oak Dr, Houston, TX 77076 | $1,750 | 2 | 2 | 1562 | 0.9 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