REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2225 Bertrand St, Houston, TX 77093

3 beds • 1 baths • 984 sqft

Email

This property could be a profitable Long-Term investment with a projected 20.18% first-year return on $22,890 initial cash invested.

20.18%

Cash On Cash

11.28%

Cap Rate

1.82

DSCR

$1,510

Rent

$385

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$109k

Downpayment

20.0%

Interest Rate

6.7%

Mortgage Duration

30yr.

Cash To Invest

Total

$22,890

Downpayment

20%

$21,800

Closing costs

1%

$1,090

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,510

Total Expenses

$1,125

Mortgage P&I

37%

$564

Property Taxes

9%

$129

Home Insurance

3%

$38

PManagement

10%

$151

CapEx

5%

$76

Vacancy

6%

$91

Maintenance

5%

$76

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

2318 Mooney Rd, Houston, TX 77093

$1,475

3

1

900

0.4 mi

2312 Cromwell St, Houston, TX 77093

$1,450

3

1

1118

0.7 mi

2402 Sunny Dr, Houston, TX 77093

$1,195

3

1

1156

0.4 mi

2406 Sunny Dr, Houston, TX 77093

$900

3

1

1156

0.4 mi

104 W Rancho Del Cerro

$2,500

4

2

2380

1.3 mi

1255 S Forest Knoll St

$1,100

2

1

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis