REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
7811 Lawler St, Houston, TX 77051
$75,0002 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 PropertyRentBedsBathsSQFTDistance
13425 Rebecca St$13502110000.9 mi
23655 Seabrook St$9502110001 mi
33655 Seabrook St, Apt 6$9502110001 mi
43453 Mount Pleasant St$16002110001.2 mi
57828 Scott St$13502111000.5 mi
68424 Cannon St, Unit A$1198219001 mi
73562 Noah St$11992111030.9 mi
87921 Parnell St$1395218480.3 mi
98127 Colonial Ln, Unit 3$985218000.6 mi
108127 Colonial Ln, Unit 1$985218000.6 mi
113441 Mount Pleasant St$1250218401.3 mi
123433 Goodhope St$1300218101 mi
137914 Bowen St, Unit B$15502210160.6 mi
147918 Bowen St, Unit B$15502210160.6 mi
157912 Bowen St, Unit B$15502210160.6 mi
167912 Bowen St$15502210160.6 mi
173823 Mount Pleasant St$1200218001.1 mi
184204 Stassen St, Unit B$1300229971 mi
193843 Mount Pleasant St$1400218001.2 mi
203825 Mount Pleasant St$1200218001.1 mi
213829 Mount Pleasant St$1200218001.1 mi
224204 Stassen St, Unit A$1200229971 mi
233821 Redbud St$1200217480.5 mi
243825 Redbud St$1200217480.5 mi
253534 Nathaniel Brown St$950217841.2 mi