Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.16% first-year return on $19,320 initial cash invested.
14.16%
Cash On Cash
10.13%
Cap Rate
$1,260
Rent
$228
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$1,032
Mortgage P&I
39%
$486
Property Taxes
15%
$186
Home Insurance
3%
$32
PManagement
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2806 Nettleton St, Houston, TX 77004 | $1,200 | 2 | 1 | 872 | 0.2 mi |
2611 Nettleton St, Houston, TX 77004 | $1,095 | 2 | 1 | 935 | 0.2 mi |
2419 Tuam St, Houston, TX 77004 | $1,450 | 2 | 1 | 918 | 0.7 mi |
2613 Nettleton St, Houston, TX 77004 | $1,095 | 2 | 1 | 950 | 0.2 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