Zip Code 77086 — Houston, TX
🟡MODERATE— average returnsCap Rate
5.4%
Monthly Cash Flow
-$174
Median Home Price
$220,502
DSCR
0.85
Fair Market Rents
- Studio
- $960/mo
- 1 Bedroom
- $1,010/mo
- 2 Bedroom
- $1,210/mo
- 3 Bedroom
- $1,600/mo
- 4 Bedroom
- $2,050/mo
Investment Metrics
- Cap Rate
- 5.4%
- Cash-on-Cash Return
- -4.1%
- Price-to-Rent Ratio
- 11.5
- 1% Rule
- 0.73%
- Gross Rent Multiplier
- 11.5
- 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 →