REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
10501 South Dr APT 265, Houston, TX 77099
$102,000 • 2 beds • 1 baths • 870 sqft

This property looks like a bad Long-Term investment with a projected -10.08% first-year return on $21,420 initial cash invested.

Cash On Cash
-10.08%
Cap Rate
4.67%
Rent
$1,180
Cashflow
-$180
Rent Confidence:  High
Annual
$14,160
Median
$1,132
Avg
$1,185
Samples
25
Financing
Purchase Price  $102k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $21,420
Downpayment  20% $20,400
Closing costs  1% $1,020
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,180
Total Expenses  $1,360
Mortgage P&I  44% $518
Property Taxes  13% $149
Home Insurance  3% $36
HOA  30% $350
PManagement  10% $118
CapEx  5% $59
Vacancy  6% $71
Maintenance  5% $59
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110501 South Dr, Apt 283, Houston, TX 77099$1150218700 mi
210601 South Dr, Apt 119, Houston, TX 77099$850218700.1 mi
310101 Forum Park Dr, Apt 1012, Houston, TX 77036$1187218370.8 mi
410101 Forum Park Dr, Apt 2093, Houston, TX 77036$1506218370.8 mi
510101 Forum Park Dr, Apt 2008, Houston, TX 77036$1069218370.8 mi
610101 Forum Park Dr, Apt 2085, Houston, TX 77036$1401218370.8 mi
710101 Forum Park Dr, Apt 1108, Houston, TX 77036$1416218370.8 mi
810101 Forum Park Dr, Apt 2016, Houston, TX 77036$1090218370.8 mi
910101 Forum Park Dr, Apt 1093, Houston, TX 77036$1168218370.8 mi
1010101 Forum Park Dr, Apt 2020, Houston, TX 77036$1033218370.8 mi
1110101 Forum Park Dr, Apt 1089, Houston, TX 77036$1009218370.8 mi
1210101 Forum Park Dr, Apt 2013, Houston, TX 77036$1083218370.8 mi
1310101 Forum Park Dr, Apt 2101, Houston, TX 77036$1186218370.8 mi
1410101 Forum Park Dr, Apt 2108, Houston, TX 77036$1132218370.8 mi
1510101 Forum Park Dr, Apt 2001, Houston, TX 77036$1104218370.8 mi
1610101 Forum Park Dr, Apt 1005, Houston, TX 77036$1132218370.8 mi
1710101 Forum Park Dr, Apt 1085, Houston, TX 77036$1726218370.8 mi
1810101 Forum Park Dr, Apt 2107, Houston, TX 77036$931218370.8 mi
1910101 Forum Park Dr, Apt 2005, Houston, TX 77036$1048218370.8 mi
2010101 Forum Park Dr, Apt 1107, Houston, TX 77036$974218370.8 mi
2110101 Forum Park Dr, Apt 1013, Houston, TX 77036$1302218370.8 mi
2210101 Forum Park Dr, Apt 2099, Houston, TX 77036$979218370.8 mi
2311715 S Glen Dr, Unit 723-1, Houston, TX 77099$1163219021.1 mi
2411715 S Glen Dr, Unit 702-1, Houston, TX 77099$1938219021.1 mi
2510211 Sugar Branch Dr, Apt 320, Houston, TX 77036$1050219440.5 mi

Projections