REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
9306 Bertwood St, Houston, TX 77016
$109,9002 beds • 1 baths • 959 sqft

This property might be a fair Long-Term investment with a projected 5.1% first-year return on $23,079 initial cash invested.

Cash On Cash
5.1%
Cap Rate
8.09%
Rent
$1,150
Signal: Med.
Cashflow
$98
Financing

Purchase Price  $110k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $23,079
Downpayment  $21,980
Closing costs  $1,099
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,150
Total Expenses  $1,052
Mortgage P&I  $585
Property Taxes  $129
Home Insurance  $38
PManagement  $115
CapEx  $58
Vacancy  $69
Maintenance  $58
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
17201 Hallshire Dr, Apt 134$1050219851.2 mi
27201 Hallshire Dr, Apt 223$1150219851.2 mi
34812 Ireland St, Unit B$1050219201 mi
44114 Trout St, Unit 4114$1075219551.7 mi
54114 Trout St, Unit 4116$1000219551.7 mi
67621 Sundown Dr$1150219761.9 mi
78312 Lavender St$12752110001.6 mi
89105A Kelburn Dr$13502110640.8 mi
98505 Shady Dr$14002110740.9 mi
104727 Denmark St$1250219802.3 mi
114729 Denmark St$1125219802.3 mi
124725 Denmark St$1200219802.3 mi
134679 Weaver Rd$945218561.8 mi
144679 Weaver Rd, Unit Couple$945218561.8 mi
154679 Weaver Rd, Apt 9$945218561.8 mi
167622 Bellingham Dr$12502110721.9 mi
177319 Ley Rd$1090218642.1 mi
189636 Crofton St, Apt 212$925218001.2 mi
199636 Crofton St, Apt 115$925218001.2 mi
209100 Dodson St, Apt 16$1195218502.2 mi
219100 Dodson St, Apt 19$1195218502.2 mi
227238 Gore Dr$1475218352.1 mi
238312 Lavender St, Unit E$1200217891.5 mi
245220 Antha St, Apt A$900217350.6 mi
258312 Lavender St, Unit C$1200217831.6 mi