Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.92% first-year return on $23,100 initial cash invested.
17.92%
Cash On Cash
10.99%
Cap Rate
$1,620
Rent
$345
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,275
Mortgage P&I
36%
$581
Property Taxes
15%
$235
Home Insurance
2%
$38
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9611 Bertwood St, Houston, TX 77016 | $1,600 | 3 | 1 | 1277 | 0.8 mi |
9217 Heatherside St, Houston, TX 77016 | $1,400 | 3 | 1 | 1134 | 0.4 mi |
6938 Landor St, Houston, TX 77028 | $1,475 | 3 | 1 | 1122 | 1.4 mi |
5202 Denmark St, Houston, TX 77016 | $2,800 | 3 | 1 | 1400 | 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