REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
10210 Rosehaven Dr, Houston, TX 77051
$141,480 • 4 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 9405 Cathedral Dr | $2100 | 4 | 2 | 1451 | 0.8 mi |
| 2 | 3621 Bloomfield St | $1575 | 4 | 2 | 1430 | 0.7 mi |
| 3 | 10514 Sierra Dr | $1700 | 4 | 2 | 1389 | 0.3 mi |
| 4 | 3026 Sunbeam St | $1400 | 4 | 2 | 1367 | 0.3 mi |
| 5 | 4206 Grassmere St | $1410 | 4 | 2 | 1422 | 1.2 mi |
| 6 | 3014 Dacca Dr | $1975 | 4 | 2 | 1550 | 0.8 mi |
| 7 | 4120 Rockingham St | $1410 | 4 | 2 | 1422 | 1.2 mi |
| 8 | 4203 Dawson St | $1410 | 4 | 2 | 1422 | 1.2 mi |
| 9 | 4217 Clover St | $1695 | 4 | 2 | 1470 | 1.8 mi |
| 10 | 10613 Buffum St | $1750 | 4 | 2 | 1635 | 0.5 mi |
| 11 | 3102 Friar Point Rd | $2200 | 4 | 2 | 1350 | 0.9 mi |
| 12 | 4119 Holloway Dr | $1710 | 4 | 2 | 1393 | 1.4 mi |
| 13 | 9506 Sierra Dr | $1275 | 4 | 2 | 1316 | 0.6 mi |
| 14 | 3121 Chimira Ln | $1700 | 4 | 2 | 1254 | 0.1 mi |
| 15 | 9705 Fairland Dr | $1750 | 4 | 2 | 1692 | 0.5 mi |
| 16 | 3122 Nita St | $1500 | 4 | 2 | 1234 | 0.2 mi |
| 17 | 10010 Cathedral Dr | $1700 | 4 | 2 | 1230 | 0.2 mi |
| 18 | 3018 Elpyco St | $1500 | 4 | 2 | 1215 | 0.4 mi |
| 19 | 3022 Groton Dr | $1900 | 4 | 2 | 1271 | 1 mi |
| 20 | 10406 Rosehaven Dr | $2000 | 4 | 2 | 1192 | 0.2 mi |
| 21 | 3919 Botany Ln | $1850 | 4 | 2 | 1326 | 1.9 mi |
| 22 | 11014 Segrest Dr | $1795 | 4 | 2 | 1250 | 1.5 mi |
| 23 | 3126 Jipsie Ln | $1800 | 4 | 2 | 1130 | 0.2 mi |
| 24 | 10843 Fairland Dr | $1475 | 4 | 1.5 | 1323 | 0.9 mi |
| 25 | 9330 Cathedral Dr | $1800 | 4 | 2 | 1143 | 0.9 mi |