East Houston Income Property for Sale

By
Real Estate Agent with Signature Real Estate

 

THIS HOME IS A 4 BEDROOMS, 2 BATH, 2 CAR GARAGE LOCATED NEAR I-10 EAST. YEAR BUILD 1968, SF 1800.

See all houston bank foreclosures and houston hud homes

Contact Nelia Valdez- Real Estate Agent, VP
Signature Real Estate
713-952-3200

Asking Price$92,250.00
Aprox. Value$114,500.00
Investment Scenario 1: 10% Down 30-Year Fixed
Income
Monthly Rent$1,200.00
Expenses
Mortgage (10% Down Payment @ 7%)$552.20
Taxes ($2939.00)$244.91
Insurance ($960)$80.00
Homeowner Association ($200)$16.60
Total$893.71
Monthly Cash Flow$306.29
Annual Cash Flow$3,675.48
Cash Investment$9,000.00
Annual Return on Investment40.84%
5 Year Outlook
Locked in Equity at Purchase$22,250.00
Appreciation  (5% a year)$28,625.00
Total Rental Income $18,377.40
Loan Repayment$4,871.00
Total Return$74,123.40

close

This entry hasn't been re-blogged:

Re-Blogged By Re-Blogged At
Location:
Texas Harris County
Tags:
hud homes
houston homes
foreclosure homes
houston bank foreclosures

Post a Comment
Spam prevention
Spam prevention
Show All Comments
Rainmaker
86,827
Jason Hartman
Platinum Properties Investor Network - Costa Mesa, CA

At a quick glance, this looks like a great deal. And Houston is a great market. Do you have any income properties newer than 1980?

Jul 28, 2009 12:15 PM #1
Post a Comment
Spam prevention
Show All Comments

What's the reason you're reporting this blog entry?

Are you sure you want to report this blog entry as spam?

Rainer
5,936

Nelia Valdez

Ask me a question
*
*
*
*
Spam prevention

Additional Information