Zip Code 77024 — Houston, TX
🔴POOR— negative cash flow likelyCap Rate
0.0%
Monthly Cash Flow
-$7,596
Median Home Price
$1,427,751
DSCR
0.00
🏠 Fair Market Rents
- Studio
- $1,480/mo
- 1 Bedroom
- $1,560/mo
- 2 Bedroom
- $1,870/mo
- 3 Bedroom
- $2,470/mo
- 4 Bedroom
- $3,170/mo
📊 Investment Metrics
- Cap Rate
- 0.0%
- Cash-on-Cash Return
- -27.8%
- Price-to-Rent Ratio
- 48.2
- 1% Rule
- 0.17%
- Gross Rent Multiplier
- 48.2
- 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 →