Zip Code 77373 — Spring, TX
🟢GOOD— solid returnsCap Rate
7.5%
Monthly Cash Flow
+$215
Median Home Price
$243,034
DSCR
1.17
🏠 Fair Market Rents
- Studio
- $1,350/mo
- 1 Bedroom
- $1,430/mo
- 2 Bedroom
- $1,710/mo
- 3 Bedroom
- $2,260/mo
- 4 Bedroom
- $2,900/mo
📊 Investment Metrics
- Cap Rate
- 7.5%
- Cash-on-Cash Return
- 4.6%
- Price-to-Rent Ratio
- 9.0
- 1% Rule
- 0.93%
- Gross Rent Multiplier
- 9.0
- 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 →