Zip Code 77004 — Houston, TX
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
2.9%
Monthly Cash Flow
-$1,021
Median Home Price
$353,480
DSCR
0.46
Fair Market Rents
- Studio
- $1,000/mo
- 1 Bedroom
- $1,050/mo
- 2 Bedroom
- $1,260/mo
- 3 Bedroom
- $1,660/mo
- 4 Bedroom
- $2,140/mo
Investment Metrics
- Cap Rate
- 2.9%
- Cash-on-Cash Return
- -15.1%
- Price-to-Rent Ratio
- 17.7
- 1% Rule
- 0.47%
- Gross Rent Multiplier
- 17.7
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →