Pilot Point, TX — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
3.9%
Below average
Monthly Cash Flow
-$699
After all expenses
Price-to-Rent
14.7
Investor-friendly
DSCR
0.61
Fails
📊 Key Metrics
- Median Home Price
- $333,742
- Average Rent (3BR)
- $1,890/mo
- Price-to-Rent Ratio
- 14.7(good)
- 1% Rule
- 0.57%(fails — need 1%+)
- Cash-on-Cash Return
- -10.9%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →