Zip Code 77054 — Houston, TX
🟢STRONG— excellent cash flow marketCap Rate
14.3%
Monthly Cash Flow
+$894
Median Home Price
$136,310
DSCR
2.23
Fair Market Rents
- Studio
- $1,320/mo
- 1 Bedroom
- $1,400/mo
- 2 Bedroom
- $1,670/mo
- 3 Bedroom
- $2,210/mo
- 4 Bedroom
- $2,830/mo
Investment Metrics
- Cap Rate
- 14.3%
- Cash-on-Cash Return
- 34.2%
- Price-to-Rent Ratio
- 5.1
- 1% Rule
- 1.62%
- Gross Rent Multiplier
- 5.1
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →