Zip Code 77025 — Houston, TX
🔴WEAK— appreciation play onlyCap Rate
2.5%
Monthly Cash Flow
-$1,568
Median Home Price
$479,645
DSCR
0.39
🏠 Fair Market Rents
- Studio
- $1,220/mo
- 1 Bedroom
- $1,290/mo
- 2 Bedroom
- $1,540/mo
- 3 Bedroom
- $2,030/mo
- 4 Bedroom
- $2,610/mo
📊 Investment Metrics
- Cap Rate
- 2.5%
- Cash-on-Cash Return
- -17.1%
- Price-to-Rent Ratio
- 19.7
- 1% Rule
- 0.42%
- Gross Rent Multiplier
- 19.7
- 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 →