Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 51.79% first-year return on $16,800 initial cash invested.
51.79%
Cash On Cash
18.22%
Cap Rate
3.02
DSCR
$1,770
Rent
$725
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
$1,770
Total Expenses
$1,045
Mortgage P&I
23%
$402
Property Taxes
9%
$156
Home Insurance
2%
$28
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7401 Rhobell St, Houston, TX 77016 | $1,790 | 4 | 2 | 1500 | 1 mi |
8418 Laura Koppe Rd, Unit 1, Houston, TX 77028 | $1,749 | 4 | 2 | 1539 | 1.3 mi |
7418 Wiley Rd, Houston, TX 77016 | $2,100 | 4 | 2 | 1497 | 1.2 mi |
6935 Finch St, Houston, TX 77028 | $1,400 | 4 | 2 | 1408 | 1.2 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