Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 65.23% first-year return on $13,650 initial cash invested.
65.23%
Cash On Cash
21.19%
Cap Rate
3.54
DSCR
$1,630
Rent
$742
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
6.3%
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
$1,630
Total Expenses
$888
Mortgage P&I
20%
$324
Property Taxes
7%
$116
Home Insurance
1%
$23
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13135 Nature Trl, Houston, TX 77044 | $1,115 | 2 | 2 | 1084 | 3 mi |
8607 Crystal Cove Ct, Houston, TX 77044 | $1,400 | 2 | 1 | 947 | 3 mi |
14002 Forest Knoll St, Unit 1/2, Houston, TX 77049 | $1,500 | 2 | 1 | 885 | 2.8 mi |
17123 Sunshine St, Houston, TX 77049 | $1,750 | 3 | 2 | 1136 | 2.3 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