Zip Code 77093 — Houston, TX
🟢GOOD— solid returnsC
Average
Moderate returns · Score: 54/100
Cap Rate
6.7%
Monthly Cash Flow
+$37
Median Home Price
$166,051
DSCR
1.04
Fair Market Rents
- Studio
- $850/mo
- 1 Bedroom
- $890/mo
- 2 Bedroom
- $1,070/mo
- 3 Bedroom
- $1,410/mo
- 4 Bedroom
- $1,820/mo
Investment Metrics
- Cap Rate
- 6.7%
- Cash-on-Cash Return
- 1.2%
- Price-to-Rent Ratio
- 9.8
- 1% Rule
- 0.85%
- Gross Rent Multiplier
- 9.8
- 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 →