Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.86% first-year return on $16,800 initial cash invested.
9.86%
Cash On Cash
9.24%
Cap Rate
$990
Rent
$138
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
7.1%
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
$990
Total Expenses
$852
Mortgage P&I
43%
$428
Property Taxes
14%
$138
Home Insurance
3%
$28
PManagement
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8546 Findlay St, Unit B, Houston, TX 77017 | $1,000 | 1 | 1 | 628 | 1.4 mi |
7730 Ave E, Houston, TX 77012 | $1,400 | 1 | 1 | 642 | 1.8 mi |
3935 Meridian St, Houston, TX 77017 | $1,200 | 1 | 1 | 690 | 1.7 mi |
1904 Pasadena St, Houston, TX 77023 | $1,250 | 1 | 1 | 700 | 1.7 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