Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.45% first-year return on $16,779 initial cash invested.
16.45%
Cash On Cash
10.48%
Cap Rate
1.69
DSCR
$1,100
Rent
$230
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,100
Total Expenses
$870
Mortgage P&I
38%
$413
Property Taxes
13%
$143
Home Insurance
3%
$28
PManagement
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5528 Pardee St, Houston, TX 77026 | $1,000 | 2 | 1 | 909 | 0.4 mi |
4218 Hoffman St, Houston, TX 77026 | $1,300 | 2 | 1 | 912 | 0.5 mi |
4602 Leffingwell St, Houston, TX 77026 | $1,199 | 2 | 1 | 896 | 0.6 mi |
3406 Memel St, Unit A, Houston, TX 77026 | $1,150 | 2 | 1 | 914 | 0.9 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