Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 47.33% first-year return on $16,380 initial cash invested.
47.33%
Cash On Cash
17.23%
Cap Rate
2.89
DSCR
$1,720
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$78,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,380
Downpayment
20%
$15,600
Closing costs
1%
$780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,074
Mortgage P&I
23%
$388
Property Taxes
12%
$212
Home Insurance
2%
$27
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7022 Goldspier St, Houston, TX 77088 | $1,470 | 3 | 1 | 1035 | 0.6 mi |
7101 Wendemere St, Houston, TX 77088 | $1,495 | 3 | 1 | 1064 | 0.3 mi |
2122 De Soto St, Houston, TX 77091 | $1,950 | 3 | 1 | 1052 | 0.8 mi |
6235 Rolland St, Houston, TX 77091 | $1,650 | 3 | 1 | 1243 | 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