Zip Code 77058 — Houston, TX
🟢GOOD— solid returnsCap Rate
6.0%
Monthly Cash Flow
-$70
Median Home Price
$242,815
DSCR
0.95
🏠 Fair Market Rents
- Studio
- $1,150/mo
- 1 Bedroom
- $1,210/mo
- 2 Bedroom
- $1,450/mo
- 3 Bedroom
- $1,910/mo
- 4 Bedroom
- $2,460/mo
📊 Investment Metrics
- Cap Rate
- 6.0%
- Cash-on-Cash Return
- -1.5%
- Price-to-Rent Ratio
- 10.6
- 1% Rule
- 0.79%
- Gross Rent Multiplier
- 10.6
- 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 →