REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
7811 Lawler St, Houston, TX 77051
$75,000 • 2 beds • 1 baths • 992 sqft
This property could be a profitable Long-Term investment with a projected 20.27% first-year return on $15,750 initial cash invested.
Cash On Cash
20.27%
Cap Rate
11.6%
Rent
$1,200
Signal: Med.
Cashflow
$266
Financing
Purchase Price $75,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $15,750
Downpayment $15,000
Closing costs $750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,200
Total Expenses $934
Mortgage P&I $399
Property Taxes $197
Home Insurance $26
PManagement $120
CapEx $60
Vacancy $72
Maintenance $60
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3425 Rebecca St | $1350 | 2 | 1 | 1000 | 0.9 mi |
| 2 | 3655 Seabrook St | $950 | 2 | 1 | 1000 | 1 mi |
| 3 | 3655 Seabrook St, Apt 6 | $950 | 2 | 1 | 1000 | 1 mi |
| 4 | 3453 Mount Pleasant St | $1600 | 2 | 1 | 1000 | 1.2 mi |
| 5 | 7828 Scott St | $1350 | 2 | 1 | 1100 | 0.5 mi |
| 6 | 8424 Cannon St, Unit A | $1198 | 2 | 1 | 900 | 1 mi |
| 7 | 3562 Noah St | $1199 | 2 | 1 | 1103 | 0.9 mi |
| 8 | 7921 Parnell St | $1395 | 2 | 1 | 848 | 0.3 mi |
| 9 | 8127 Colonial Ln, Unit 3 | $985 | 2 | 1 | 800 | 0.6 mi |
| 10 | 8127 Colonial Ln, Unit 1 | $985 | 2 | 1 | 800 | 0.6 mi |
| 11 | 3441 Mount Pleasant St | $1250 | 2 | 1 | 840 | 1.3 mi |
| 12 | 3433 Goodhope St | $1300 | 2 | 1 | 810 | 1 mi |
| 13 | 7914 Bowen St, Unit B | $1550 | 2 | 2 | 1016 | 0.6 mi |
| 14 | 7918 Bowen St, Unit B | $1550 | 2 | 2 | 1016 | 0.6 mi |
| 15 | 7912 Bowen St, Unit B | $1550 | 2 | 2 | 1016 | 0.6 mi |
| 16 | 7912 Bowen St | $1550 | 2 | 2 | 1016 | 0.6 mi |
| 17 | 3823 Mount Pleasant St | $1200 | 2 | 1 | 800 | 1.1 mi |
| 18 | 4204 Stassen St, Unit B | $1300 | 2 | 2 | 997 | 1 mi |
| 19 | 3843 Mount Pleasant St | $1400 | 2 | 1 | 800 | 1.2 mi |
| 20 | 3825 Mount Pleasant St | $1200 | 2 | 1 | 800 | 1.1 mi |
| 21 | 3829 Mount Pleasant St | $1200 | 2 | 1 | 800 | 1.1 mi |
| 22 | 4204 Stassen St, Unit A | $1200 | 2 | 2 | 997 | 1 mi |
| 23 | 3821 Redbud St | $1200 | 2 | 1 | 748 | 0.5 mi |
| 24 | 3825 Redbud St | $1200 | 2 | 1 | 748 | 0.5 mi |
| 25 | 3534 Nathaniel Brown St | $950 | 2 | 1 | 784 | 1.2 mi |