Zip Code 77053 — Houston, TX
🟢STRONG— excellent cash flow marketCap Rate
8.3%
Monthly Cash Flow
+$313
Median Home Price
$200,632
DSCR
1.29
🏠 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
- 8.3%
- Cash-on-Cash Return
- 8.1%
- Price-to-Rent Ratio
- 8.2
- 1% Rule
- 1.01%
- Gross Rent Multiplier
- 8.2
- 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 →