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

Project Rental Revenue For Any Address

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 8.82% first-year return on $25,179 initial cash invested.

Cash On Cash
8.82%
Cap Rate
8.91%
Rent
$1,339
Cashflow
$185
Rent Confidence:  High
Annual
$16,068
Median
$1,350
Avg
$1,339
Samples
25
Financing

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

Total  $25,179
Downpayment  20% $23,980
Closing costs  1% $1,199
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,339
Total Expenses  $1,154
Mortgage P&I  48% $638
Property Taxes  9% $126
Home Insurance  3% $42
PManagement  10% $134
CapEx  5% $67
Vacancy  6% $80
Maintenance  5% $67
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110522 Fairland Dr$1600318580.1 mi
210105 Fairland Dr$1300318520.3 mi
310302 Chesterfield Dr$1295318340.2 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
910109 Dulcimer St$1350319360.5 mi
103026 Corksie St$1395319320.6 mi
119430 Heno St, Apt 1$1050319041.1 mi
124219 Grassmere St$985319041.1 mi
1310113 Dulcimer St$1325319500.5 mi
144213 Rockingham St$985319041.3 mi
1511210 Leitrim Way$1600319021.3 mi
1610614 Duane St$1400318291.5 mi
173121 Barberry Dr$1450319360.8 mi
184223 S Acres Dr$1320319321.3 mi
199216 Ashville Dr$1200319361.3 mi
203021 Chimira Ln$1300319830.6 mi
2110614 Rosehaven Dr$15003110110.4 mi
224223 Hartsville Rd$1477319701.4 mi
233819 Botany Ln$14003110301.4 mi
249337 Fairland Dr$13503110801.1 mi
253123 Groton Dr$15003111160.8 mi

Projections