Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.62% first-year return on $20,790 initial cash invested.
16.62%
Cash On Cash
10.55%
Cap Rate
1.68
DSCR
$1,290
Rent
$288
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$1,002
Mortgage P&I
40%
$518
Property Taxes
9%
$115
Home Insurance
3%
$35
PManagement
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7915 Flintridge Dr, Houston, TX 77028 | $1,095 | 2 | 1 | 912 | 0.7 mi |
6710 Bacher St, Houston, TX 77028 | $1,200 | 2 | 1 | 624 | 0.3 mi |
8137 Miley St, Houston, TX 77028 | $1,225 | 2 | 1 | 960 | 0.6 mi |
7221 S Hall St, Houston, TX 77028 | $995 | 2 | 1 | 924 | 1.3 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