• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 28.54% first-year return on $16,695 initial cash invested.

Cash On Cash
28.54%
Cap Rate
13.39%
Rent
$1,349
Cashflow
$397
Rent Confidence:  High
Annual
$16,188
Median
$1,400
Avg
$1,373
Samples
25
Financing

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

Total  $16,695
Downpayment  20% $15,900
Closing costs  1% $795
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,349
Total Expenses  $952
Mortgage P&I  31% $423
Property Taxes  11% $151
Home Insurance  2% $28
PManagement  10% $135
CapEx  5% $67
Vacancy  6% $81
Maintenance  5% $67
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11018 Reverend B J Lewis Dr$1400217681.1 mi
26522 De Priest St, Unit A$1600217841.6 mi
36522 De Priest St, Unit B$1600217841.6 mi
46516 De Priest St, Apt A$1750217841.6 mi
56516 De Priest St, Unit A$1600217841.6 mi
66516 De Priest St, Unit B$1650217841.6 mi
7786 Fair St$1350218840.1 mi
87312 Price St$1200217201.9 mi
98507 Lorna St, Unit A$1400218502.2 mi
10978 Ringold St, Unit A$1400219500.9 mi
11978 Ringold St, Unit B$1400219510.9 mi
128709 Knox St, Unit B$999219501.3 mi
131020 Dewalt St, Unit B$950216001.4 mi
146922A De Priest St$1375227351.3 mi
158102 Yale St$1175211.4 mi
168007 Lawn St, Unit A$895117630.2 mi
17783 Ringold St$8752113060.2 mi
18917 S Victory Dr$15502210540.8 mi
198626 Williamsdell St, Unit A$129521.513600.8 mi
20784 W Rittenhouse Rd$15001 mi
21995 Junell St$13002118000.8 mi
226329 W Montgomery Rd$16502211002.1 mi
23S Victory Dr$10001.6 mi
24998 Glen Ave$1200319341.3 mi
256504 Morrow St$22001.9 mi

Projections