Zip Code 77591 — Texas City, TX
🟡MODERATE— average returnsF
Poor
Negative cash flow likely · Score: 32/100
Cap Rate
5.0%
Monthly Cash Flow
-$284
Median Home Price
$241,643
DSCR
0.78
Fair Market Rents
- Studio
- $980/mo
- 1 Bedroom
- $1,040/mo
- 2 Bedroom
- $1,240/mo
- 3 Bedroom
- $1,640/mo
- 4 Bedroom
- $2,100/mo
Investment Metrics
- Cap Rate
- 5.0%
- Cash-on-Cash Return
- -6.1%
- Price-to-Rent Ratio
- 12.3
- 1% Rule
- 0.68%
- Gross Rent Multiplier
- 12.3
- 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 →