REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

14501 Corpus Christi St, Houston, TX 77015

3 beds • 1 baths • 888 sqft

Email

This property could be a profitable Long-Term investment with a projected 19.58% first-year return on $23,100 initial cash invested.

19.58%

Cash On Cash

11.37%

Cap Rate

$1,600

Rent

$377

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$110k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$23,100

Downpayment

20%

$22,000

Closing costs

1%

$1,100

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,600

Total Expenses

$1,223

Mortgage P&I

37%

$585

Property Taxes

12%

$184

Home Insurance

2%

$38

PManagement

10%

$160

CapEx

5%

$80

Vacancy

6%

$96

Maintenance

5%

$80

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis