REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
766 Fortune St, Houston, TX 77088
$79,5002 beds • 1 baths • 768 sqft

This property could be a profitable Long-Term investment with a projected 25.52% first-year return on $16,695 initial cash invested.

Cash On Cash
25.52%
Cap Rate
12.72%
Rent
$1,295
Signal: Low
Cashflow
$355
Financing

Purchase Price  $79,500
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $16,695
Downpayment  $15,900
Closing costs  $795
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,295
Total Expenses  $940
Mortgage P&I  $423
Property Taxes  $151
Home Insurance  $28
PManagement  $130
CapEx  $65
Vacancy  $78
Maintenance  $65
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11018 Reverend B J Lewis Dr$1400217681.1 mi
27312 Price St$1200217201.9 mi
31914 Ferguson Way$1250217202.4 mi
41014 Randolph St, Unit A$1400219001.1 mi
57306 Mount St, Apt A$1100219001.3 mi
68507 Lorna St, Unit A$1400218502.2 mi
7978 Ringold St, Unit A$1400219500.9 mi
8978 Ringold St, Unit B$1400219510.9 mi
98709 Knox St, Unit B$999219501.3 mi
10838 Conklin St$14002110040.7 mi
111020 Dewalt St, Unit B$950216001.4 mi
12979 Glenn Ave$900211.3 mi
138102 Yale St$1175211.4 mi
141211 Homer St, Unit House$1250227502.5 mi
151211 Homer St, Unit 1/2$1150212.5 mi
168007 Lawn St, Unit A$895117630.2 mi
17904 Mansfield St$14752110262.6 mi
18783 Ringold St$8752113060.2 mi
191602 W Gulf Bank Rd$140021.510001.9 mi
20892 Mansfield St$15002111342.6 mi
21301 W Little York Rd$82011.3 mi
228626 Williamsdell St, Unit A$129521.513600.8 mi
23403 W Sunnyside St$15002113852.2 mi
24784 W Rittenhouse Rd$15001 mi
25995 Junell St$13002118000.8 mi