Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.85% first-year return on $22,050 initial cash invested.
17.85%
Cash On Cash
10.82%
Cap Rate
1.74
DSCR
$1,510
Rent
$328
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,182
Mortgage P&I
36%
$543
Property Taxes
14%
$208
Home Insurance
2%
$37
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|
5237 Carmen St, Houston, TX 77033 | $1,400 | 3 | 2 | 1207 | 0.3 mi |
5218 Canterway Dr, Houston, TX 77048 | $1,500 | 3 | 2 | 1234 | 1 mi |
5006 Higgins St, Houston, TX 77033 | $1,400 | 3 | 2 | 1300 | 0.5 mi |
9331 Clearway Dr, Houston, TX 77033 | $1,995 | 3 | 2 | 1326 | 0.5 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