REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
10506 Chesterfield Drive, Houston, TX 77051
$119,900 • 3 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 10522 Fairland Dr | $1600 | 3 | 1 | 858 | 0.1 mi |
| 2 | 10105 Fairland Dr | $1200 | 3 | 1 | 852 | 0.3 mi |
| 3 | 3626 Bloomfield St | $1395 | 3 | 1 | 850 | 0.5 mi |
| 4 | 9702 Rosehaven Dr | $1350 | 3 | 1 | 855 | 0.8 mi |
| 5 | 10602 Rosehaven Dr | $1400 | 3 | 1 | 894 | 0.3 mi |
| 6 | 3522 Bloomfield St | $1145 | 3 | 1 | 900 | 0.4 mi |
| 7 | 3122 Corksie St | $1400 | 3 | 1 | 825 | 0.5 mi |
| 8 | 10315 Dulcimer St | $1400 | 3 | 1 | 916 | 0.4 mi |
| 9 | 10505 Rosehaven Dr | $1395 | 3 | 1 | 934 | 0.3 mi |
| 10 | 4322 Groton Dr | $1295 | 3 | 1 | 858 | 1.6 mi |
| 11 | 10109 Dulcimer St | $1350 | 3 | 1 | 936 | 0.5 mi |
| 12 | 9430 Heno St, Apt 1 | $1050 | 3 | 1 | 904 | 1.1 mi |
| 13 | 4219 Grassmere St | $985 | 3 | 1 | 904 | 1.1 mi |
| 14 | 10113 Dulcimer St | $1275 | 3 | 1 | 950 | 0.5 mi |
| 15 | 4213 Rockingham St | $985 | 3 | 1 | 904 | 1.3 mi |
| 16 | 11210 Leitrim Way | $1600 | 3 | 1 | 902 | 1.3 mi |
| 17 | 10614 Duane St | $1400 | 3 | 1 | 829 | 1.5 mi |
| 18 | 3121 Barberry Dr | $1450 | 3 | 1 | 936 | 0.8 mi |
| 19 | 4224 Rockingham St | $985 | 3 | 1 | 904 | 1.2 mi |
| 20 | 4233 Rockingham St | $1250 | 3 | 1 | 904 | 1.3 mi |
| 21 | 4223 S Acres Dr | $1320 | 3 | 1 | 932 | 1.3 mi |
| 22 | 9216 Ashville Dr | $1450 | 3 | 1 | 936 | 1.3 mi |
| 23 | 3021 Chimira Ln | $1300 | 3 | 1 | 983 | 0.6 mi |
| 24 | 3525 Corksie St | $1550 | 3 | 1 | 1100 | 0.4 mi |
| 25 | 3349 Airport Blvd | $1200 | 3 | 1 | 1124 | 0.2 mi |