REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
5518 Rosslyn Rd, Houston, TX 77091
$368,5003 beds • 4 baths • 1922 sqft

This property looks like a bad Long-Term investment with a projected -5.29% first-year return on $77,385 initial cash invested.

Cash On Cash
-5.29%
Cap Rate
5.72%
Rent
$2,700
Signal: High
Cashflow
-$341
Financing

Purchase Price  $369k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $77,385
Downpayment  $73,700
Closing costs  $3,685
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,700
Total Expenses  $3,041
Mortgage P&I  $1,961
Property Taxes  $377
Home Insurance  $1
PManagement  $270
CapEx  $135
Vacancy  $162
Maintenance  $135
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15518 Rosslyn Rd$260033.519220 mi
23716 Creekmont Gardens Ln$285033.517780.4 mi
36207 Nuben St$269533.520061.3 mi
45418 Wheatley St, Unit E$275033.518501.4 mi
52212 Cortijo Pl$250033.521900.1 mi
61102 Paul Quinn St, Unit I$320033.520201.3 mi
71102 Paul Quinn St$320033.520201.3 mi
85434 Wheatley St, Unit B$265033.518251.4 mi
95422 Wheatley St, Unit E$265033.518251.4 mi
105812 Burt St$250033.518031.2 mi
115410 Wheatley St, Unit E$270033.518251.4 mi
125517 Paraiso Pl$260033.522130.1 mi
135414 Wheatley St, Unit F$270033.518251.4 mi
145822 Burt St$235033.518001.3 mi
155406 Wheatley St, Unit E$270033.518141.4 mi
165414 Wheatley St, Unit C$300033.518141.4 mi
174450 W Tidwell Rd, Unit G$255033.520721.1 mi
185505 Robusto Pl$285033.522230.2 mi
195413 Robusto Pl$275033.522230.2 mi
205416 Robusto Pl$310033.522230.2 mi
215816 Burt St$260033.517711.2 mi
225509 Paraiso Pl$280033.522860.1 mi
232331 Paul Quinn St$280032.519600.3 mi
245402 Wheatley St, Unit G$360033.523001.4 mi
255402 Wheatley St, Unit D$295033.523001.4 mi