Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.41% first-year return on $17,850 initial cash invested.
41.41%
Cash On Cash
15.7%
Cap Rate
2.65
DSCR
$1,540
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$924
Mortgage P&I
27%
$419
Property Taxes
5%
$75
Home Insurance
2%
$30
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8110 Laura Koppe Rd, Houston, TX 77028 | $1,500 | 2 | 2 | 1483 | 1.4 mi |
7534 S Hall St, Houston, TX 77028 | $1,250 | 2 | 1 | 1050 | 1.1 mi |
7925 Crestview Dr, Houston, TX 77028 | $1,600 | 2 | 1 | 1032 | 1.1 mi |
8137 Miley St, Houston, TX 77028 | $1,225 | 2 | 1 | 960 | 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