Zip Code 77041 — Houston, TX
🟡MODERATE— average returnsCap Rate
6.0%
Monthly Cash Flow
-$101
Median Home Price
$299,762
DSCR
0.94
🏠 Fair Market Rents
- Studio
- $1,400/mo
- 1 Bedroom
- $1,480/mo
- 2 Bedroom
- $1,770/mo
- 3 Bedroom
- $2,340/mo
- 4 Bedroom
- $3,000/mo
📊 Investment Metrics
- Cap Rate
- 6.0%
- Cash-on-Cash Return
- -1.8%
- Price-to-Rent Ratio
- 10.7
- 1% Rule
- 0.78%
- Gross Rent Multiplier
- 10.7
- 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 →