REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5326 Wenda St, Houston, TX 77033

3 beds • 2 baths • 1226 sqft

Email

This property could be a profitable Long-Term investment with a projected 17.85% first-year return on $22,050 initial cash invested.

17.85%

Cash On Cash

10.82%

Cap Rate

1.74

DSCR

$1,510

Rent

$328

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$105k

Downpayment

20.0%

Interest Rate

6.7%

Mortgage Duration

30yr.

Cash To Invest

Total

$22,050

Downpayment

20%

$21,000

Closing costs

1%

$1,050

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,510

Total Expenses

$1,182

Mortgage P&I

36%

$543

Property Taxes

14%

$208

Home Insurance

2%

$37

PManagement

10%

$151

CapEx

5%

$76

Vacancy

6%

$91

Maintenance

5%

$76

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

5237 Carmen St, Houston, TX 77033

$1,400

3

2

1207

0.3 mi

5218 Canterway Dr, Houston, TX 77048

$1,500

3

2

1234

1 mi

5006 Higgins St, Houston, TX 77033

$1,400

3

2

1300

0.5 mi

9331 Clearway Dr, Houston, TX 77033

$1,995

3

2

1326

0.5 mi

104 W Rancho Del Cerro

$2,500

4

2

2380

1.3 mi

1255 S Forest Knoll St

$1,100

2

1

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis