Zip Code 77028 — Houston, TX
🟢GOOD— solid returnsCap Rate
7.4%
Monthly Cash Flow
+$134
Median Home Price
$161,355
DSCR
1.16
🏠 Fair Market Rents
- Studio
- $890/mo
- 1 Bedroom
- $940/mo
- 2 Bedroom
- $1,130/mo
- 3 Bedroom
- $1,490/mo
- 4 Bedroom
- $1,920/mo
📊 Investment Metrics
- Cap Rate
- 7.4%
- Cash-on-Cash Return
- 4.3%
- Price-to-Rent Ratio
- 9.0
- 1% Rule
- 0.92%
- Gross Rent Multiplier
- 9.0
- 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 →