REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
13426 Vicksburg St, Houston, TX 77015
$120,000 • 2 beds • 1 baths • 1718 sqft

This property might be a fair Long-Term investment with a projected 4.14% first-year return on $25,200 initial cash invested.

Cash On Cash
4.14%
Cap Rate
7.88%
Rent
$1,250
Signal: High
Cashflow
$87
Financing
Purchase Price  $120k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $25,200
Downpayment  $24,000
Closing costs  $1,200
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,250
Total Expenses  $1,163
Mortgage P&I  $639
Property Taxes  $158
Home Insurance  $42
PManagement  $125
CapEx  $62
Vacancy  $75
Maintenance  $62
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
114029 Mcnair St, Unit B$9502119521 mi
213809 Hershe St, Unit B$1000210.7 mi
31202 Manor St, Apt 1$1259212.1 mi
4622 Uvalde Rd$22002220401.2 mi
514249 Brownsville St$12502111001.6 mi
61229 Evanston St$135021.511470.5 mi
713521 Peoria St, Unit 2$1200219660.7 mi
813521 Peoria St, Unit 1$1100219660.7 mi
913209 Halifax St$16003116691.4 mi
1013370 Orleans St$1485219000.7 mi
111202 Manor St, Apt 3$1250219802.1 mi
121202 Manor St, Apt 2$1250219702.1 mi
13799 Normandy St, Apt 5203$1265219162 mi
14799 Normandy St, Apt 7103$1275219162 mi
151101 Frankie St, Unit 1$1275217280.9 mi
1612955 Woodforest Blvd, Apt 56$1250218822.3 mi
1712955 Woodforest Blvd, Apt 8$1300218822.3 mi
1812955 Woodforest Blvd, Apt 77$1200218822.3 mi
1912955 Woodforest Blvd, Apt 26$995218822.3 mi
2012800 Woodforest Blvd, Unit W0807$1099218502.3 mi
2112800 Woodforest Blvd, Unit W1102$1204218502.3 mi
2212800 Woodforest Blvd, Unit W1214$1129218502.3 mi
2312800 Woodforest Blvd, Unit W0514$1129218502.3 mi
2412800 Woodforest Blvd, Unit W0912$1079218502.3 mi
2512800 Woodforest Blvd, Unit W1206$1154218502.3 mi