Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.56% first-year return on $15,750 initial cash invested.
13.56%
Cash On Cash
10.11%
Cap Rate
$1,060
Rent
$178
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,060
Total Expenses
$882
Mortgage P&I
38%
$401
Property Taxes
17%
$179
Home Insurance
2%
$26
PManagement
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9809 Richmond Ave, Houston, TX 77042 | $1,195 | 1 | 1 | 811 | 0 mi |
9707 Richmond Ave, Apt 109, Houston, TX 77042 | $1,100 | 1 | 1 | 836 | 0.1 mi |
9809 Richmond Ave, Unit H2, Houston, TX 77042 | $1,195 | 1 | 1 | 811 | 0 mi |
9809 Richmond Ave, Unit H14, Houston, TX 77042 | $1,100 | 1 | 1 | 811 | 0 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