• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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

This property could be a profitable Long-Term investment with a projected 10.38% first-year return on $29,711 initial cash invested.

Cash On Cash
10.38%
Cap Rate
9.33%
Rent
$1,790
Cashflow
$257
Rent Confidence:  High
Annual
$21,480
Median
$1,750
Avg
$1,790
Samples
25
Financing

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

Total  $29,711
Downpayment  20% $28,296
Closing costs  1% $1,415
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,790
Total Expenses  $1,533
Mortgage P&I  42% $753
Property Taxes  15% $264
Home Insurance  3% $50
PManagement  10% $179
CapEx  5% $90
Vacancy  6% $107
Maintenance  5% $90
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19405 Cathedral Dr$21004214510.8 mi
210514 Sierra Dr$17004213890.3 mi
34217 Clover St$16954214701.8 mi
43509 Wilmington St$19004213741 mi
510613 Buffum St$17504216350.5 mi
63031 Friar Point Rd$16504213440.8 mi
73102 Friar Point Rd$22004213500.9 mi
84119 Holloway Dr$17104213931.4 mi
93121 Chimira Ln$17004212540.1 mi
109705 Fairland Dr$17504216920.5 mi
113022 Groton Dr$17504212711 mi
123034 Akard St$16954217370.6 mi
133018 Elpyco St$15004212150.4 mi
1410406 Rosehaven Dr$20004211920.2 mi
153919 Botany Ln$18504213261.9 mi
164336 Phlox St, Apt B$199542.514381.8 mi
173126 Jipsie Ln$16004211300.2 mi
1811014 Segrest Dr$17954212501.5 mi
1910846 Fairland Dr$125041.513000.9 mi
209330 Cathedral Dr$18004211430.9 mi
219414 Rosehaven Dr$16504211220.7 mi
229518 Fairland Dr$2000420.6 mi
239405 Buffum St$190042.517040.9 mi
244326 Akard St$16004212031.8 mi
253022 Poe Rd$22004211161.3 mi

Projections