REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
10210 Rosehaven Dr, Houston, TX 77051
$141,4804 beds • 2 baths • 1467 sqft

This property might be a fair Long-Term investment with a projected 7.71% first-year return on $29,711 initial cash invested.

Cash On Cash
7.71%
Cap Rate
8.73%
Rent
$1,700
Signal: Med.
Cashflow
$191
Financing

Purchase Price  $141k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $29,711
Downpayment  $28,296
Closing costs  $1,415
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,700
Total Expenses  $1,509
Mortgage P&I  $753
Property Taxes  $264
Home Insurance  $50
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19405 Cathedral Dr$21004214510.8 mi
23621 Bloomfield St$15754214300.7 mi
310514 Sierra Dr$17004213890.3 mi
43026 Sunbeam St$14004213670.3 mi
54206 Grassmere St$14104214221.2 mi
63014 Dacca Dr$19754215500.8 mi
74120 Rockingham St$14104214221.2 mi
84203 Dawson St$14104214221.2 mi
94217 Clover St$16954214701.8 mi
1010613 Buffum St$17504216350.5 mi
113102 Friar Point Rd$22004213500.9 mi
124119 Holloway Dr$17104213931.4 mi
139506 Sierra Dr$12754213160.6 mi
143121 Chimira Ln$17004212540.1 mi
159705 Fairland Dr$17504216920.5 mi
163122 Nita St$15004212340.2 mi
1710010 Cathedral Dr$17004212300.2 mi
183018 Elpyco St$15004212150.4 mi
193022 Groton Dr$19004212711 mi
2010406 Rosehaven Dr$20004211920.2 mi
213919 Botany Ln$18504213261.9 mi
2211014 Segrest Dr$17954212501.5 mi
233126 Jipsie Ln$18004211300.2 mi
2410843 Fairland Dr$147541.513230.9 mi
259330 Cathedral Dr$18004211430.9 mi