Zip Code 77057 — Houston, TX
🟡MODERATE— average returnsD
Below Average
Weak cash flow or high risk · Score: 37/100
Cap Rate
5.6%
Monthly Cash Flow
-$182
Median Home Price
$277,673
DSCR
0.88
Fair Market Rents
- Studio
- $1,230/mo
- 1 Bedroom
- $1,300/mo
- 2 Bedroom
- $1,560/mo
- 3 Bedroom
- $2,060/mo
- 4 Bedroom
- $2,650/mo
Investment Metrics
- Cap Rate
- 5.6%
- Cash-on-Cash Return
- -3.4%
- Price-to-Rent Ratio
- 11.2
- 1% Rule
- 0.74%
- Gross Rent Multiplier
- 11.2
- 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 →