• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
766 Fortune St, Houston, TX 77088
$79,5002 beds • 1 baths • 768 sqft

This property could be a profitable Long-Term investment with a projected 30.62% first-year return on $16,695 initial cash invested.

Cash On Cash
30.62%
Cap Rate
13.87%
Rent
$1,390
Cashflow
$426
Financing

Purchase Price  $79,500
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $16,695
Downpayment  20% $15,900
Closing costs  1% $795
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,390
Total Expenses  $964
Mortgage P&I  30% $423
Property Taxes  11% $151
Home Insurance  2% $28
PManagement  10% $139
CapEx  5% $70
Vacancy  6% $83
Maintenance  5% $70
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections