Zip Code 77018 — Houston, TX
🔴POOR— negative cash flow likelyCap Rate
1.3%
Monthly Cash Flow
-$2,312
Median Home Price
$540,231
DSCR
0.20
🏠 Fair Market Rents
- Studio
- $970/mo
- 1 Bedroom
- $1,030/mo
- 2 Bedroom
- $1,230/mo
- 3 Bedroom
- $1,620/mo
- 4 Bedroom
- $2,090/mo
📊 Investment Metrics
- Cap Rate
- 1.3%
- Cash-on-Cash Return
- -22.3%
- Price-to-Rent Ratio
- 27.8
- 1% Rule
- 0.30%
- Gross Rent Multiplier
- 27.8
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →