Atlas Intelligence
Real Estate Investment Simulator
Investment Strategy
Property Address
Display only — not used for live data
State
Property Type
Number of Units
Purchase Price
$
State Tax Profile — Texas
Property Tax Rate: 1.80% / yr
Income Tax Rate: No state income tax
Transfer Tax: None
Address & Comps: Property address is used for display only. Live comp data (rent estimates, AVM values) requires a paid data provider such as RentCast or ATTOM. State tax rates are statewide averages — local county/city rates may differ. Tax figures are educational estimates, not professional tax advice.
Deal Preview
StrategyRental (Buy & Hold)
Property TypeSingle-Family Home
StateTexas
Units1
Purchase Price$350,000
Financing25% down · 7.25% · 30yr
Rental Metrics
Monthly NOI—
Monthly Cash Flow-$1,791
Cap Rate0.00%
Cash-on-Cash Return-22.74%
DSCR0.00x
Total Cash to Close$94,500
Market Cap Rate Benchmark
4% – 8% for Single-Family Home