Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.86% first-year return on $16,800 initial cash invested.
43.86%
Cash On Cash
16.35%
Cap Rate
2.71
DSCR
$1,470
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$856
Mortgage P&I
27%
$402
Property Taxes
3%
$43
Home Insurance
2%
$28
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8122 Homewood Ln, Houston, TX 77028 | $1,325 | 4 | 1 | 1528 | 1.8 mi |
8158 Crestview Dr, Houston, TX 77028 | $1,300 | 3 | 1 | 936 | 1.4 mi |
8309 Carolwood Dr, Houston, TX 77028 | $1,200 | 3 | 1 | 938 | 1.4 mi |
7814 Richland Dr, Houston, TX 77028 | $1,190 | 3 | 1 | 960 | 1.5 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