REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
5235 Bellfort St, Houston, TX 77033
$90,0003 beds • 1 baths • 1206 sqft

This property could be a profitable Long-Term investment with a projected 19.75% first-year return on $18,900 initial cash invested.

Cash On Cash
19.75%
Cap Rate
11.47%
Rent
$1,400
Signal: Med.
Cashflow
$311
Financing

Purchase Price  $90,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $18,900
Downpayment  $18,000
Closing costs  $900
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,400
Total Expenses  $1,089
Mortgage P&I  $479
Property Taxes  $214
Home Insurance  $32
PManagement  $140
CapEx  $70
Vacancy  $84
Maintenance  $70
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15711 Ridgeway Dr$14003112400.9 mi
24933 Angleton St$13503111300.4 mi
38722 Vinearbor St$21503111991.3 mi
45834 Lyndhurst Dr$13003111841.2 mi
55639 Lyndhurst Dr$13003111420.7 mi
68159 St Lo Rd$14503111160.5 mi
75631 Lyndhurst Dr$14003112870.7 mi
85334 Carmen St$18503111681.2 mi
94826 Clover St$14003111160.9 mi
107331 Iwo Jima Rd$13253112681.3 mi
115515 Flamingo Dr$11993113300.8 mi
124754 Alvin St$13753110920.8 mi
135823 Lyndhurst Dr$13503112991.1 mi
145830 Glenhurst Dr$13953113021.3 mi
158034 Sharondale Dr$14253110440.4 mi
165002 Van Fleet St$14003110861.2 mi
174725 Maggie St$15003110641 mi
185722 Kenilwood Dr$14503110591 mi
198838 Delilah St$16503113821 mi
205119 Willow Glen Dr$14953110250.6 mi
218146 Panay Dr$130031.511200.3 mi
225715 Westover St$12003110361 mi
239029 Cullen Blvd$14953113801.2 mi
248118 Panay Dr$139531.511000.3 mi
257918 Jutland Rd$1275319960.5 mi