Zip Code 77590 — Texas City, TX
🟢GOOD— solid returnsCap Rate
6.6%
Monthly Cash Flow
+$29
Median Home Price
$185,456
DSCR
1.03
🏠 Fair Market Rents
- Studio
- $930/mo
- 1 Bedroom
- $990/mo
- 2 Bedroom
- $1,180/mo
- 3 Bedroom
- $1,560/mo
- 4 Bedroom
- $2,000/mo
📊 Investment Metrics
- Cap Rate
- 6.6%
- Cash-on-Cash Return
- 0.8%
- Price-to-Rent Ratio
- 9.9
- 1% Rule
- 0.84%
- Gross Rent Multiplier
- 9.9
- 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 →