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

Project Rental Revenue For Any Address

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 4.99% first-year return on $23,079 initial cash invested.

Cash On Cash
4.99%
Cap Rate
8.06%
Rent
$1,145
Cashflow
$96
Rent Confidence:  High
Annual
$13,740
Median
$1,090
Avg
$1,144
Samples
25
Financing

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

Total  $23,079
Downpayment  20% $21,980
Closing costs  1% $1,099
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,145
Total Expenses  $1,049
Mortgage P&I  51% $585
Property Taxes  11% $129
Home Insurance  3% $38
PManagement  10% $114
CapEx  5% $57
Vacancy  6% $69
Maintenance  5% $57
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
17201 Hallshire Dr, Apt 134$1050219851.2 mi
24812 1/2 Ireland St, Unit B$1000219201 mi
34812 Ireland St, Unit B$1050219201 mi
44114 Trout St, Unit 4114$1065219551.7 mi
56916 Orville St$1500219281.6 mi
67621 Sundown Dr$1150219761.9 mi
78312 Lavender St$12752110001.6 mi
89105 Kelburn Dr, Unit A$13502110670.8 mi
98505 Shady Dr$14002110740.9 mi
104731 Denmark St$1200219852.3 mi
113903 Kinkaid St$1300219102 mi
129205 Allwood St, Apt A$10102112000.2 mi
139205 Allwood St, Apt B$10102112000.2 mi
149205 Allwood St, Apt C$10102112000.2 mi
154679 Weaver Rd$945218561.8 mi
164679 Weaver Rd, Apt 9$945218561.8 mi
174679 Weaver Rd, Unit Couple$945218561.8 mi
187622 Bellingham Dr$12502110721.9 mi
197319 Ley Rd$1090218642.1 mi
209636 Crofton St, Apt 115$925218001.2 mi
219636 Crofton St, Apt 212$925218001.2 mi
229100 Dodson St, Apt 19$1195218502.2 mi
239100 Dodson St, Apt 16$1195218502.2 mi
247238 Gore Dr$1475218352.1 mi
259416 Crofton Dr, Unit B$1350229611.1 mi

Projections