REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
10514 Cathedral Dr, Houston, TX 77051
$105,0003 beds • 1 baths • 1335 sqft

This property could be a profitable Long-Term investment with a projected 19.21% first-year return on $22,050 initial cash invested.

Cash On Cash
19.21%
Cap Rate
11.34%
Rent
$1,608
Cashflow
$353
Rent Confidence:  High
Annual
$19,296
Median
$1,525
Avg
$1,588
Samples
25
Financing

Purchase Price  $105k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $22,050
Downpayment  $21,000
Closing costs  $1,050
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,608
Total Expenses  $1,255
Mortgage P&I  $559
Property Taxes  $242
Home Insurance  $37
PManagement  10% $161
CapEx  5% $80
Vacancy  6% $96
Maintenance  5% $80
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110114 Chesterfield Dr$27003113720.4 mi
23025 Chimira Ln$14953112460.4 mi
33025 Nita St$15003111960.3 mi
49502 Sierra Dr$15503112200.9 mi
52929 Sunbeam St$14153111950.7 mi
63718 Botany Ln$13503112381.5 mi
74326 Hartsville Rd$13753112541.8 mi
83349 Airport Blvd$12003111240.2 mi
93630 Corksie St$13503111500.7 mi
1010610 Leitrim Way$185031.513101.1 mi
119701 Fairland Dr$14003111400.7 mi
123019 Friar Point Rd$16953111280.6 mi
1311022 Segrest Dr$200031.513081.3 mi
143011 Friar Point Rd$14703111260.6 mi
1511410 Leitrim Way$16503112001.6 mi
164114 Dacca Dr$18003111741.3 mi
173123 Groton Dr$15003111160.6 mi
184139 Holloway Dr$16003111671.3 mi
193525 Corksie St$15503111000.6 mi
209317 Fairland Dr$17923111431.2 mi
219329 Chesterfield Dr$12803111281.2 mi
224406 Dacca Dr$16003111641.7 mi
2310855 Fairland Dr$15253213230.6 mi
249337 Fairland Dr$13503110801.1 mi
253110 Sparrow St$17003213140.7 mi

Project Rental Revenue For Any Address