REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
6309 Ezzard Charles Ln, Houston, TX 77091
$80,0002 beds • 1 baths • 576 sqft

This property could be a profitable Long-Term investment with a projected 26.79% first-year return on $16,800 initial cash invested.

Cash On Cash
26.79%
Cap Rate
12.94%
Rent
$1,250
Signal: Med.
Cashflow
$375
Financing

Purchase Price  $80,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $16,800
Downpayment  $16,000
Closing costs  $800
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,250
Total Expenses  $875
Mortgage P&I  $426
Property Taxes  $97
Home Insurance  $28
PManagement  $125
CapEx  $62
Vacancy  $75
Maintenance  $62
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16709 Greenhurst St, Unit B$1300216900.6 mi
26725 Bunche Dr$1100217000.6 mi
31218 Paul Quinn St$1250216721.6 mi
47312 Price St$1200217201.5 mi
51211 Homer St, Unit 1/2$1150211.3 mi
66210 Nuben St$1600218580.7 mi
71323 Paul Quinn St$1600219421.5 mi
82432 W Little York Rd, Apt 8$1050116000.9 mi
92432 W Little York Rd, Apt 4$1050116000.9 mi
102432 W Little York Rd$990116000.9 mi
111211 Homer St, Unit House$1250227501.3 mi
122003 De Soto Utilities Inc$950115000.5 mi
132003 De Soto Utilities Inc, Unit 5$995115000.5 mi
146709 Greenhurst St, Unit A$12002113800.6 mi
152413 Glen Ave Unit C$160021.510801.1 mi
162430 Garapan St, Unit A$15752210000.2 mi
172413 Glen Ave Unit A$150021.510801.1 mi
182413 Glen Ave Unit B$150021.510801.1 mi
192430 Garapan St, Unit B$15502210000.2 mi
202413 Glen Ave Unit D$150021.510801.1 mi
214220 Creekmont Dr$20001.6 mi
222442 Carmel St, Unit B$12002115060.5 mi
232003 De Soto St, Unit Tiny$1350110.5 mi
242003 De Soto St$1100110.5 mi
257200T W C Jester Blvd, Unit 2004$1000117501.5 mi