Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.8% first-year return on $13,650 initial cash invested.
45.8%
Cash On Cash
16.98%
Cap Rate
2.81
DSCR
$1,450
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$929
Mortgage P&I
23%
$327
Property Taxes
14%
$203
Home Insurance
2%
$23
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 |
|---|---|---|---|---|---|
7438 Bywood St, Houston, TX 77028 | $1,350 | 3 | 1 | 832 | 1 mi |
8622 Elbert St, Unit A, Houston, TX 77028 | $1,325 | 3 | 1 | 900 | 1.2 mi |
8158 Crestview Dr, Houston, TX 77028 | $1,300 | 3 | 1 | 936 | 0.7 mi |
8309 Carolwood Dr, Houston, TX 77028 | $1,200 | 3 | 1 | 938 | 0.8 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