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

Project Rental Revenue For Any Address

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 23.09% first-year return on $15,750 initial cash invested.

Cash On Cash
23.09%
Cap Rate
12.22%
Rent
$1,249
Cashflow
$303
Rent Confidence:  High
Annual
$14,988
Median
$1,200
Avg
$1,250
Samples
25
Financing

Purchase Price  $75,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $15,750
Downpayment  20% $15,000
Closing costs  1% $750
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,249
Total Expenses  $946
Mortgage P&I  32% $399
Property Taxes  16% $197
Home Insurance  2% $26
PManagement  10% $125
CapEx  5% $62
Vacancy  6% $75
Maintenance  5% $62
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13425 Rebecca St$13502110000.9 mi
23655 Seabrook St, Apt 4$10002110001 mi
33655 Seabrook St, Apt 6$10002110001 mi
43655 Seabrook St$9502110001 mi
53453 Mount Pleasant St$16002110001.2 mi
67828 Scott St$13502111000.5 mi
78424 Cannon St, Unit A$1200219001 mi
83562 Noah St$11992111030.9 mi
98127 Colonial Ln, Unit 2$985218000.6 mi
108127 Colonial Ln, Unit 3$985218000.6 mi
118127 Colonial Ln, Unit 1$985218000.6 mi
123441 Mount Pleasant St$1250218401.3 mi
133433 Goodhope St$1300218101 mi
147826 Gladstone St, Apt D$1250217600.4 mi
157914 Bowen St, Unit B$15502210160.6 mi
167918 Bowen St, Unit B$15502210160.6 mi
177912 Bowen St, Unit B$15502210160.6 mi
187912 Bowen St$15502210160.6 mi
193839 Mount Pleasant St$1200218001.1 mi
203823 Mount Pleasant St$1200218001.1 mi
213843 Mount Pleasant St$1350218001.2 mi
224204 Stassen St, Unit B$1300229971 mi
233825 Mount Pleasant St$1200218001.1 mi
243829 Mount Pleasant St$1200218001.1 mi
254204 Stassen St, Unit A$1200229971 mi

Projections