Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.32% first-year return on $19,929 initial cash invested.
21.32%
Cash On Cash
11.61%
Cap Rate
1.87
DSCR
$1,450
Rent
$354
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,096
Mortgage P&I
34%
$492
Property Taxes
13%
$195
Home Insurance
2%
$33
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9118 Spaulding St, Houston, TX 77016 | $1,195 | 2 | 1 | 958 | 1.1 mi |
7238 Gore Dr, Houston, TX 77016 | $1,475 | 2 | 1 | 835 | 0.8 mi |
7634 Claiborne St, Houston, TX 77016 | $1,475 | 3 | 1 | 1126 | 0 mi |
8113 Bigwood St, Houston, TX 77078 | $1,450 | 3 | 1 | 1150 | 0.7 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