REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
5613 Malmedy Rd, Houston, TX 77033
$110,000 • 2 beds • 1 baths • 839 sqft

This property could be a profitable Long-Term investment with a projected 12.68% first-year return on $23,100 initial cash invested.

Cash On Cash
12.68%
Cap Rate
9.79%
Rent
$1,367
Cashflow
$244
Rent Confidence:  High
Annual
$16,404
Median
$1,400
Avg
$1,372
Samples
25
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  $1,367
Total Expenses  $1,123
Mortgage P&I  43% $585
Property Taxes  11% $145
Home Insurance  3% $38
PManagement  10% $137
CapEx  5% $68
Vacancy  6% $82
Maintenance  5% $68
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15429 Chennault Rd$1200217960.4 mi
25305 Rapido Rd$1500217690.6 mi
35413 Malmedy Rd$1200219470.3 mi
47334 Mountbatten Rd$1075218881.2 mi
55326 Bataan Rd$1295217300.5 mi
66736 Liverpool St$1250217841.4 mi
76301 Calhoun Rd, Apt 12$875219001.5 mi
85250 Kingsbury St$12502110000.8 mi
95302 Anzio Rd, Unit A$1400217000.8 mi
105414 Chennault Rd$14002110400.4 mi
116301 Calhoun Rd, Apt 2$1000216801.5 mi
125973 Southcrest St$15502112000.7 mi
136121 Ridgemont St, Unit C$1400228001.6 mi
146121 Ridgemont St, Unit A$1400228001.6 mi
155049 Van Fleet St, Unit B$1800229001.6 mi
165941 South Loop E$15002210300.5 mi
175941 South Loop E, Unit 601$17002210300.6 mi
185941 South Loop E, Unit 202$15002210300.6 mi
195941 South Loop E, Unit 804$17002210300.6 mi
205941 South Loop E, Unit 104$15502210300.6 mi
215941 South Loop E, Unit 802$15252210300.6 mi
225941 South Loop E, Unit 602$15502210300.6 mi
235505 Malmedy Rd$15002114500.2 mi
246901 Dumble St, Unit 4$800215401.4 mi
255537 Bataan Rd$1375318800.2 mi

Projections