Rosebud, TX — Rental Investment Analysis
🟢GOOD— solid returnsCap Rate
8.0%
Above average
Monthly Cash Flow
+$204
After all expenses
Price-to-Rent
8.5
Investor-friendly
DSCR
1.24
Tight
📊 Key Metrics
- Median Home Price
- $157,065
- Average Rent (3BR)
- $1,540/mo
- Price-to-Rent Ratio
- 8.5(good)
- 1% Rule
- 0.98%(fails — need 1%+)
- Cash-on-Cash Return
- 6.8%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →