Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.9% first-year return on $18,060 initial cash invested.
30.9%
Cash On Cash
13.72%
Cap Rate
2.2
DSCR
$1,450
Rent
$465
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$985
Mortgage P&I
31%
$446
Property Taxes
9%
$133
Home Insurance
2%
$30
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 |
|---|---|---|---|---|---|
6003 Belcrest St, Houston, TX 77033 | $1,397 | 3 | 1 | 1242 | 0.1 mi |
5767 Westover St, Houston, TX 77033 | $1,100 | 3 | 1 | 1238 | 0.5 mi |
5843 Beldart St, Houston, TX 77033 | $1,325 | 3 | 1 | 1250 | 0.4 mi |
5810 Belmark St, Houston, TX 77033 | $1,850 | 3 | 1 | 1228 | 0.4 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