REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
9306 Bertwood St, Houston, TX 77016
$109,900 • 2 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7201 Hallshire Dr, Apt 134 | $1050 | 2 | 1 | 985 | 1.2 mi |
| 2 | 7201 Hallshire Dr, Apt 223 | $1150 | 2 | 1 | 985 | 1.2 mi |
| 3 | 4812 Ireland St, Unit B | $1050 | 2 | 1 | 920 | 1 mi |
| 4 | 4114 Trout St, Unit 4114 | $1075 | 2 | 1 | 955 | 1.7 mi |
| 5 | 4114 Trout St, Unit 4116 | $1000 | 2 | 1 | 955 | 1.7 mi |
| 6 | 7621 Sundown Dr | $1150 | 2 | 1 | 976 | 1.9 mi |
| 7 | 8312 Lavender St | $1275 | 2 | 1 | 1000 | 1.6 mi |
| 8 | 9105A Kelburn Dr | $1350 | 2 | 1 | 1064 | 0.8 mi |
| 9 | 8505 Shady Dr | $1400 | 2 | 1 | 1074 | 0.9 mi |
| 10 | 4727 Denmark St | $1250 | 2 | 1 | 980 | 2.3 mi |
| 11 | 4729 Denmark St | $1125 | 2 | 1 | 980 | 2.3 mi |
| 12 | 4725 Denmark St | $1200 | 2 | 1 | 980 | 2.3 mi |
| 13 | 4679 Weaver Rd | $945 | 2 | 1 | 856 | 1.8 mi |
| 14 | 4679 Weaver Rd, Unit Couple | $945 | 2 | 1 | 856 | 1.8 mi |
| 15 | 4679 Weaver Rd, Apt 9 | $945 | 2 | 1 | 856 | 1.8 mi |
| 16 | 7622 Bellingham Dr | $1250 | 2 | 1 | 1072 | 1.9 mi |
| 17 | 7319 Ley Rd | $1090 | 2 | 1 | 864 | 2.1 mi |
| 18 | 9636 Crofton St, Apt 212 | $925 | 2 | 1 | 800 | 1.2 mi |
| 19 | 9636 Crofton St, Apt 115 | $925 | 2 | 1 | 800 | 1.2 mi |
| 20 | 9100 Dodson St, Apt 16 | $1195 | 2 | 1 | 850 | 2.2 mi |
| 21 | 9100 Dodson St, Apt 19 | $1195 | 2 | 1 | 850 | 2.2 mi |
| 22 | 7238 Gore Dr | $1475 | 2 | 1 | 835 | 2.1 mi |
| 23 | 8312 Lavender St, Unit E | $1200 | 2 | 1 | 789 | 1.5 mi |
| 24 | 5220 Antha St, Apt A | $900 | 2 | 1 | 735 | 0.6 mi |
| 25 | 8312 Lavender St, Unit C | $1200 | 2 | 1 | 783 | 1.6 mi |