Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.26% first-year return on $20,370 initial cash invested.
19.26%
Cash On Cash
11.2%
Cap Rate
1.8
DSCR
$1,500
Rent
$327
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$97,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,370
Downpayment
20%
$19,400
Closing costs
1%
$970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,173
Mortgage P&I
34%
$503
Property Taxes
16%
$246
Home Insurance
2%
$34
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6943 Narcissus St, Houston, TX 77087 | $1,200 | 2 | 1 | 947 | 1.4 mi |
8221 Brockton St, Houston, TX 77017 | $1,300 | 2 | 1 | 900 | 1 mi |
7907 Scanlock St, Houston, TX 77012 | $1,375 | 2 | 1 | 891 | 1.2 mi |
2914 Dalton St, Houston, TX 77017 | $1,525 | 2 | 1 | 846 | 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