Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 71.54% first-year return on $10,500 initial cash invested.
71.54%
Cash On Cash
22.78%
Cap Rate
3.81
DSCR
$1,490
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$864
Mortgage P&I
17%
$249
Property Taxes
14%
$211
Home Insurance
1%
$18
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7334 Lamar St, Houston, TX 77011 | $1,700 | 2 | 2 | 872 | 0.4 mi |
7710 Erath St, Houston, TX 77023 | $1,700 | 2 | 1.5 | 1004 | 0.6 mi |
6950 Ave L, Houston, TX 77011 | $1,450 | 2 | 2 | 1100 | 1.1 mi |
7623 Ave E, Houston, TX 77012 | $1,500 | 2 | 1 | 924 | 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