REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
10506 Chesterfield Drive, Houston, TX 77051
$119,9003 beds • 1 baths • 858 sqft

This property might be a fair Long-Term investment with a projected 9.15% first-year return on $25,179 initial cash invested.

Cash On Cash
9.15%
Cap Rate
8.99%
Rent
$1,350
Signal: Med.
Cashflow
$192
Financing

Purchase Price  $120k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $25,179
Downpayment  $23,980
Closing costs  $1,199
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,350
Total Expenses  $1,158
Mortgage P&I  $638
Property Taxes  $126
Home Insurance  $42
PManagement  $135
CapEx  $68
Vacancy  $81
Maintenance  $68
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110522 Fairland Dr$1600318580.1 mi
210105 Fairland Dr$1200318520.3 mi
33626 Bloomfield St$1395318500.5 mi
49702 Rosehaven Dr$1350318550.8 mi
510602 Rosehaven Dr$1400318940.3 mi
63522 Bloomfield St$1145319000.4 mi
73122 Corksie St$1400318250.5 mi
810315 Dulcimer St$1400319160.4 mi
910505 Rosehaven Dr$1395319340.3 mi
104322 Groton Dr$1295318581.6 mi
1110109 Dulcimer St$1350319360.5 mi
129430 Heno St, Apt 1$1050319041.1 mi
134219 Grassmere St$985319041.1 mi
1410113 Dulcimer St$1275319500.5 mi
154213 Rockingham St$985319041.3 mi
1611210 Leitrim Way$1600319021.3 mi
1710614 Duane St$1400318291.5 mi
183121 Barberry Dr$1450319360.8 mi
194224 Rockingham St$985319041.2 mi
204233 Rockingham St$1250319041.3 mi
214223 S Acres Dr$1320319321.3 mi
229216 Ashville Dr$1450319361.3 mi
233021 Chimira Ln$1300319830.6 mi
243525 Corksie St$15503111000.4 mi
253349 Airport Blvd$12003111240.2 mi